Valuation Aspen Group

Stocks

Market Closed - Australian S.E. 11:40:12 11/09/2026 am IST			5-day change	1st Jan Change
4.670 ^AUD	-0.64%		-2.71%	-19.34%

09/09	Aspen Group acquired portfolio of villas in inner-metropolitan Adelaide from Echelon Resources Limited for AUD 40.5 million.	CI
04/09	Singapore Shares Surge, Track Regional Gains as US Fed Reserve Rate Hike Chances Drop	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	227.9	314	356.4	894.2	1,186	1,063	-	-
Change	-	37.77%	13.51%	150.9%	32.64%	-10.36%	-	-
Enterprise Value (EV) ¹	227.9	314	551.8	1,015	1,340	1,221	1,225	1,248
Change	-	37.77%	75.74%	83.99%	31.98%	-8.84%	0.25%	1.91%
P/E	-	-	6.85x	14.3x	16.6x	13.5x	11.6x	10.5x
PBR	-	-	-	-	-	1.58x	1.42x	1.29x
PEG	-	-	-	2.39x	1.2x	1.3x	0.7x	1x
Capitalization / Revenue	15.4x	12.9x	11.6x	25.6x	28x	23.7x	21.9x	21x
EV / Revenue	15.4x	12.9x	17.9x	29x	31.6x	27.2x	25.2x	24.6x
EV / EBITDA	16.8x	12.8x	17.1x	24.5x	24.7x	18.4x	15.9x	14.7x
EV / EBIT	18.1x	13.4x	18x	25.5x	25.6x	18.5x	16.3x	15.1x
EV / FCF	-	-	-	-	25.8x	452x	96.4x	65x
FCF Yield	-	-	-	-	3.88%	0.22%	1.04%	1.54%
Dividend per Share ²	0.066	0.0775	0.085	0.1	0.11	0.1202	0.1307	0.1413
Rate of return	4.49%	4.43%	4.75%	2.53%	2.11%	2.57%	2.8%	3.03%
EPS ²	-	-	0.2612	0.2768	0.3137	0.3471	0.402	0.4432
Distribution rate	-	-	32.5%	36.1%	35.1%	34.6%	32.5%	31.9%
Net sales ¹	14.84	24.31	30.79	34.97	42.43	44.95	48.52	50.65
EBITDA ¹	13.6	24.6	32.21	41.39	54.18	66.51	77.1	84.75
EBIT ¹	12.61	23.4	30.72	39.84	52.44	66.11	75.02	82.78
Net income ¹	75.38	54.4	48.44	57.05	72.57	66.52	77.8	91.26
Net Debt ¹	-	-	195.4	121	153.7	158.3	161.3	184.7
Reference price ²	1.470	1.750	1.790	3.950	5.210	4.670	4.670	4.670
Nbr of stocks (in thousands)	1,55,043	1,79,421	1,99,109	2,26,385	2,27,665	2,27,665	-	-
Announcement Date	17/08/22	17/08/23	15/08/24	20/08/25	17/08/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASPEN GROUP	13.45x	27.17x	18.36x	2.57%	76Cr
SUN HUNG KAI PROPERTIES LIMITED	14.04x	4.51x	12.17x	3.61%	4TCr
MITSUBISHI ESTATE CO., LTD.	17.8x	3.94x	15.85x	1.38%	2.82TCr
CHINA RESOURCES LAND LIMITED	7.88x	1.42x	7.8x	4.49%	2.65TCr
EMAAR PROPERTIES	5.45x	0.65x	1.36x	9.17%	2.62TCr
MITSUI FUDOSAN CO., LTD.	13.78x	3.08x	14.74x	2.54%	2.61TCr
CK ASSET HOLDINGS LIMITED	10.63x	2.15x	9.15x	3.95%	2.14TCr
ALPHA DHABI HOLDING	7.85x	0.87x	3.17x	2.85%	2.01TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.11x	6.41x	16.85x	1.66%	1.93TCr
HONGKONG LAND HOLDINGS LIMITED	37.44x	13.73x	34.11x	3.16%	1.81TCr
Average	14.14x	6.39x	13.36x	3.54%	2.27TCr
Weighted average by Cap.	13.68x	3.90x	12.26x	3.71%