Valuation DEXUS

Stocks

Market Closed - Australian S.E. Other stock markets 11:44:38 24/06/2026 am IST			5-day change	1st Jan Change
5.640 ^AUD	-1.40%		-4.08%	-18.61%

19/06	KPMG Australia scandal widens after it confirms Optus data was also misused	RE
19/06	Australian lawmakers, grilling KPMG, suggest more regulation of audit industry may be needed	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	11,476	9,551	8,389	6,953	7,133	6,032	-	-
Change	-	-16.78%	-12.16%	-17.12%	2.59%	-15.44%	-	-
Enterprise Value (EV) ¹	16,381	14,418	13,611	11,809	11,790	10,751	10,935	10,996
Change	-	-11.99%	-5.6%	-13.24%	-0.16%	-8.81%	1.7%	0.56%
P/E	10.2x	5.99x	-11.1x	-4.4x	52.4x	8.26x	7.88x	7.66x
PBR	0.92x	0.7x	0.68x	0.68x	0.72x	0.61x	0.59x	0.57x
PEG	-	0.1x	0x	-0x	-0x	0x	1.61x	2.78x
Capitalization / Revenue	11.3x	10.9x	9.89x	7.71x	7.5x	6.15x	6.3x	5.88x
EV / Revenue	16.1x	16.5x	16x	13.1x	12.4x	11x	11.4x	10.7x
EV / EBITDA	19x	15.5x	15.1x	13.5x	13x	13.8x	14.4x	13.4x
EV / EBIT	19.2x	15.8x	15.3x	13.7x	13.3x	13.3x	14.2x	13.4x
EV / FCF	23.7x	26x	24.8x	25.3x	16x	24.4x	-148x	66.4x
FCF Yield	4.21%	3.85%	4.02%	3.95%	6.26%	4.11%	-0.68%	1.51%
Dividend per Share ²	0.518	0.532	0.516	0.48	0.37	0.369	0.3555	0.3702
Rate of return	4.85%	5.99%	6.62%	7.41%	5.56%	6.45%	6.22%	6.47%
EPS ²	1.047	1.484	-0.7	-1.473	0.1268	0.6924	0.7263	0.7463
Distribution rate	49.5%	35.9%	-73.7%	-32.6%	292%	53.3%	49%	49.6%
Net sales ¹	1,016	874.3	848.4	902.2	951.2	980.5	957.2	1,026
EBITDA ¹	862.3	928.4	899.9	876.9	903.6	777.8	761.7	817.9
EBIT ¹	853.2	914.6	891.5	863	885.5	808.2	768.3	823.4
Net income ¹	525	1,583	-752.7	-1,584	136.1	692.1	598.3	705.5
Net Debt ¹	4,905	4,867	5,222	4,856	4,657	4,720	4,903	4,964
Reference price ²	10.670	8.880	7.800	6.480	6.650	5.720	5.720	5.720
Nbr of stocks (in thousands)	10,75,565	10,75,565	10,75,565	10,73,020	10,72,665	10,69,489	-	-
Announcement Date	16/08/21	16/08/22	15/08/23	19/08/24	19/08/25	-	-	-

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.($)
DEXUS	8.26x	11.05x	13.93x	6.45%	423.74Cr
BXP, INC.	32.26x	7.32x	12.84x	4.36%	1.03TCr
NIPPON BUILDING FUND INC.	24.08x	16.01x	25.65x	4.1%	664.09Cr
JAPAN REAL ESTATE INVESTMENT CORPORATION	22.66x	15.69x	26.25x	4.5%	514Cr
COUSINS PROPERTIES INCORPORATED	289.82x	7.85x	12.27x	4.44%	474.86Cr
KILROY REALTY CORPORATION	165.67x	7.95x	13.73x	5.85%	432.56Cr
EMBASSY OFFICE PARKS REIT	40.92x	13.1x	17.07x	5.98%	429.26Cr
COLONIAL SFL, SOCIMI, S.A.	9.75x	19.71x	23.61x	5.64%	394.95Cr
COPT DEFENSE PROPERTIES	25.85x	8.32x	15.7x	3.7%	389.38Cr
Average	68.81x	11.89x	17.90x	5%	527.66Cr
Weighted average by Cap.	64.23x	11.52x	17.72x	4.87%