Valuation GDI Property Group

Stocks

Market Closed - Australian S.E. Other stock markets 11:40:12 13/07/2026 am IST			5-day change	1st Jan Change
0.6200 ^AUD	0.00%		+0.81%	-2.36%

24/06	GDI Property Group Extends Tranche A Maturity of Syndicated Facility	MT
20/06	GDI Property Group Announces Estimated Ordinary Unfranked Dividend for the Six Months Ending June 30, 2026, Payable on August 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	607	486.7	342.9	300.4	346.7	334.7	-	-
Change	-	-19.81%	-29.56%	-12.39%	15.4%	-3.45%	-	-
Enterprise Value (EV) ¹	607	486.7	342.9	669.8	728.5	719.4	705.7	691
Change	-	-19.81%	-29.56%	95.35%	8.76%	-1.25%	-1.9%	-2.08%
P/E	38.2x	10.3x	16.9x	-43.4x	9.82x	8.16x	6.14x	6.39x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0.3x	0x	-0x	0.5x	0.2x	-1.61x
Capitalization / Revenue	-	-	5.71x	4.52x	4.58x	4.1x	3.96x	3.86x
EV / Revenue	-	-	5.71x	10.1x	9.63x	8.81x	8.34x	7.97x
EV / EBITDA	15.9x	10.2x	8.55x	12x	10.8x	11.5x	10.3x	10.3x
EV / EBIT	23.4x	10.2x	7.68x	16.1x	14.7x	11.5x	10.3x	10.3x
EV / FCF	-	-	-	-	-	36.9x	23.5x	24.9x
FCF Yield	-	-	-	-	-	2.71%	4.25%	4.02%
Dividend per Share ²	0.0775	0.0775	0.05	0.05	0.05	0.05	0.051	0.052
Rate of return	6.92%	8.52%	7.75%	8.93%	7.75%	8.06%	8.23%	8.39%
EPS ²	0.0293	0.0886	0.0381	-0.0129	0.0657	0.076	0.101	0.097
Distribution rate	265%	87.5%	131%	-388%	76.1%	65.8%	50.5%	53.6%
Net sales ¹	-	-	60.04	66.49	75.64	81.7	84.6	86.7
EBITDA ¹	38.08	47.81	40.1	55.76	67.28	62.5	68.3	67.35
EBIT ¹	25.94	47.81	44.67	41.71	49.49	62.5	68.3	67.35
Net income ¹	15.98	68.31	20.29	-5.394	41.48	41	55	52.9
Net Debt ¹	-	-	-	369.4	381.9	384.7	371	356.3
Reference price ²	1.1200	0.9100	0.6450	0.5600	0.6450	0.6200	0.6200	0.6200
Nbr of stocks (in thousands)	5,41,988	5,34,884	5,31,592	5,36,407	5,37,446	5,39,822	-	-
Announcement Date	22/08/21	21/08/22	20/08/23	25/08/24	24/08/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GDI PROPERTY GROUP	8.16x	8.81x	11.51x	8.06%	23Cr
HUFVUDSTADEN AB	17.97x	14.72x	20.96x	2.5%	244.9Cr
CA IMMOBILIEN ANLAGEN AG	16.46x	16.51x	22.54x	3.87%	239.49Cr
HYSAN DEVELOPMENT COMPANY LIMITED	9.37x	13.28x	15.23x	6.23%	227.15Cr
ENTRA ASA	-97.36x	16.06x	18.26x	2.13%	191.62Cr
WEWORK INDIA MANAGEMENT LIMITED	148.19x	4.18x	6.53x	-	105.3Cr
HEIWA REAL ESTATE CO., LTD.	13.46x	6.54x	18.74x	4.37%	96Cr
Average	16.61x	11.44x	16.25x	4.53%	161.16Cr
Weighted average by Cap.	7.89x	13.23x	17.95x	3.88%