Valuation Stockland

Stocks

Market Closed - Australian S.E. 08:11:07 16/10/2026 +03			5-day change	1st Jan Change
4.230 ^AUD	-0.24%		-1.17%	-26.18%

10-15	EdgeConneX and Stockland Enter 50-50 Joint Venture Partnership To Develop Hyperscale Data Center Campuses In Sydney and Melbourne	CI
08-20	UBS Upgrades Stockland to Buy from Neutral; Price Target is AU$5.12	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	8,605	9,603	9,933	12,835	9,898	10,254	-	-
Change	-	11.6%	3.43%	29.22%	-22.88%	3.6%	-	-
Enterprise Value (EV) ¹	12,699	13,239	13,944	17,367	13,997	14,566	14,675	14,770
Change	-	4.26%	5.32%	24.55%	-19.41%	4.07%	0.74%	0.65%
P/E	6.26x	22x	32.8x	15.6x	9.95x	10.9x	10.5x	9.36x
PBR	0.83x	0.94x	1x	1.26x	0.92x	0.93x	0.88x	0.84x
PEG	-	-0.3x	-1.1x	0x	0.5x	-1.9x	2.71x	0.7x
Capitalization / Revenue	3.02x	3.42x	3.32x	4.1x	2.76x	2.75x	2.73x	2.65x
EV / Revenue	4.46x	4.71x	4.66x	5.55x	3.9x	3.91x	3.91x	3.82x
EV / EBITDA	16.2x	15.1x	16.6x	19.7x	11.5x	13.7x	13.2x	12.2x
EV / EBIT	16.6x	15.4x	17x	20.1x	12.4x	13.9x	13.3x	12.4x
EV / FCF	14.2x	42.8x	423x	53.4x	21.4x	19.6x	19.3x	16.7x
FCF Yield	7.06%	2.33%	0.24%	1.87%	4.67%	5.1%	5.17%	5.98%
Dividend per Share ²	0.266	0.262	0.246	0.252	0.252	0.2526	0.2572	0.2654
Rate of return	7.37%	6.5%	5.9%	4.7%	6.18%	5.97%	6.08%	6.27%
EPS ²	0.577	0.183	0.127	0.343	0.41	0.3865	0.4015	0.4519
Distribution rate	46.1%	143%	194%	73.5%	61.5%	65.4%	64.1%	58.7%
Net sales ¹	2,847	2,808	2,989	3,131	3,589	3,725	3,749	3,871
EBITDA ¹	784	878	838	882	1,214	1,060	1,114	1,215
EBIT ¹	767	861	822	864	1,133	1,046	1,105	1,187
Net income ¹	1,381	438	305	826	994	938.7	976.2	1,100
Net Debt ¹	4,094	3,636	4,011	4,532	4,099	4,312	4,421	4,516
Reference price ²	3.610	4.030	4.170	5.360	4.080	4.230	4.230	4.230
Nbr of stocks (in thousands)	2,383,654	2,382,994	2,381,896	2,394,542	2,425,901	2,424,131	-	-
Announcement Date	8/18/22 A	8/23/23 A	8/21/24 A	8/19/25 A	8/18/26 A	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
STOCKLAND	10.94x	3.91x	13.74x	5.97%	7.13B
VINGROUP	58.12x	-	-	-	62.26B
SUN HUNG KAI PROPERTIES LIMITED	12.5x	4.38x	11.24x	3.85%	39.58B
EMAAR PROPERTIES	5.64x	0.74x	1.53x	8.73%	27.58B
CHINA RESOURCES LAND LIMITED	8.48x	1.49x	8.31x	4.17%	28.22B
MITSUBISHI ESTATE CO., LTD.	18.13x	3.98x	16.02x	1.35%	27.97B
MITSUI FUDOSAN CO., LTD.	13.88x	3.09x	14.79x	2.52%	25.59B
CK ASSET HOLDINGS LIMITED	9.88x	1.93x	7.95x	4.25%	19.85B
ALPHA DHABI HOLDING	7.52x	0.83x	3.03x	2.97%	19.24B
VINHOMES	8.18x	2.92x	6.81x	-.--%	19.35B
Average	15.33x	2.59x	9.27x	3.76%	27.68B
Weighted average by Cap.	21.49x	2.64x	9.30x	3.72%