Company Valuation: Stride Property Group

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 746.8 445.8 450.9 354.8 345.2 378.5 - -
Change - -40.3% 1.15% -21.31% -2.7% 9.62% - -
Enterprise Value (EV) 1 958.2 702.5 697.2 577.5 510.4 555.1 563.4 565.2
Change - -26.69% -0.75% -17.16% -11.63% 8.76% 1.5% 0.31%
P/E 8.79x -6.06x -13.2x 28.9x 19.3x 9.07x 9.16x 8.67x
PBR 0.87x 0.66x 0.76x 0.65x 0.64x 0.67x 0.66x 0.64x
PEG - 0x 0.3x -0x 0.4x 0x -9.44x 1.53x
Capitalization / Revenue 17.5x 10.4x 10.1x 8.64x 9.88x 11.1x 9.93x 9.66x
EV / Revenue 22.5x 16.4x 15.7x 14.1x 14.6x 16.2x 14.8x 14.4x
EV / EBITDA 23.6x 16.5x 16.1x 14.2x 14.4x 15.8x 15.1x 15.4x
EV / EBIT 23.6x 16.5x 16.1x 14.3x 14.4x 15.8x 14.6x 14.4x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 3 0.0991 0.08 0.08 0.08 0.08 0.08 0.0805 0.0808
Rate of return 4.98% 6.11% 5.93% 7.14% 7.41% 6.96% 7% 7.02%
EPS 3 0.2263 -0.216 -0.1022 0.0387 0.0559 0.1268 0.1255 0.1327
Distribution rate 43.8% -37% -78.3% 207% 143% 63.1% 64.1% 60.9%
Net sales 1 42.57 42.89 44.48 41.06 34.93 34.18 38.1 39.19
EBITDA 1 40.65 42.64 43.43 40.64 35.5 35.09 37.33 36.81
EBIT 1 40.52 42.64 43.43 40.52 35.43 35.08 38.64 39.23
Net income 1 72.61 -70.44 -34.53 12.87 18.54 32.29 46.23 45.88
Net Debt 1 211.5 256.6 246.3 222.7 165.1 176.6 185 186.7
Reference price 3 1.990 1.310 1.350 1.120 1.080 1.150 1.150 1.150
Nbr of stocks (in thousands) 540,189 543,320 558,408 559,039 559,462 560,420 - -
Announcement Date 5/27/22 A 5/26/23 A 5/28/24 A 5/27/25 A 5/28/26 A - - -
1NZD in Million2USD in Million3NZD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.07x16.24x15.82x6.96% 378M
16x5.02x13.52x3.17% 45.53B
8.59x1.49x7.62x4.11% 30.19B
19.43x4.08x16.67x1.28% 29.4B
14.43x3.12x14.95x2.44% 26.35B
5.54x0.58x1.2x9.09% 26.47B
9.06x2.34x7.19x3.85% 21.35B
14.46x6.71x17.95x1.47% 20.88B
7.79x0.86x3.14x2.87% 19.93B
10.35x1.66x14.35x3.65% 18.86B
Average 11.47x 4.21x 11.24x 3.89% 23.93B
Weighted average by Cap. 12.26x 3.08x 10.98x 3.56%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. SPG Stock
  4. Valuation Stride Property Group