|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.6400 AUD | +1.59% |
|
+2.40% | +0.79% |
| 14/07 | GDI Property Group Limited and GDI Funds Management Limited Announce Management Changes, Effective August 25, 2026 | CI |
| 14/07 | GDI Property Group Chairman Resigns | MT |
Company Valuation: GDI Property Group
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 | 345.5 | - | - |
| Change | - | -19.81% | -29.56% | -12.39% | 15.4% | -0.34% | - | - |
| Enterprise Value (EV) | 607 | 486.7 | 342.9 | 669.8 | 728.5 | 345.5 | 345.5 | 345.5 |
| Change | - | -19.81% | -29.56% | 95.35% | 8.76% | -52.58% | 0% | 0% |
| P/E | 38.2x | 10.3x | 16.9x | -43.4x | 9.82x | 8.42x | 6.34x | 6.6x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0x | -0.3x | 0x | -0x | 0.5x | 0.2x | -1.67x |
| Capitalization / Revenue | - | - | 57,11,096x | 45,17,998x | 45,83,047x | - | - | - |
| EV / Revenue | - | - | - | - | - | - | - | - |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 5.53x | 4.95x | 5.19x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 5.54x | 5.16x | 5.19x |
| EV / FCF | - | - | - | - | - | 17.7x | 11.5x | 12.4x |
| FCF Yield | - | - | - | - | - | 5.64% | 8.68% | 8.05% |
| 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% | 7.81% | 7.97% | 8.13% |
| 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 | - | - | 60.04 | 66.49 | 75.64 | - | - | - |
| EBITDA 1 | 38.08 | 47.81 | 40.1 | 55.76 | 67.28 | 62.5 | 69.8 | 66.6 |
| EBIT 1 | 25.94 | 47.81 | 44.67 | 41.71 | 49.49 | 62.35 | 67 | 66.6 |
| Net income 1 | 15.98 | 68.31 | 20.29 | -5.394 | 41.48 | 41 | 55 | 52.9 |
| Net Debt | - | - | - | 369.4 | 381.9 | - | - | - |
| Reference price 2 | 1.1200 | 0.9100 | 0.6450 | 0.5600 | 0.6450 | 0.6400 | 0.6400 | 0.6400 |
| 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
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.29x | - | - | 7.94% | 24Cr | |
| 18.07x | 14.37x | 20.46x | 2.48% | 248.18Cr | |
| 9.9x | 13.57x | 15.48x | 5.89% | 240.05Cr | |
| 16.66x | 16.63x | 22.7x | 3.83% | 244.03Cr | |
| -54.21x | 16.07x | 18.44x | 2.02% | 202.78Cr | |
| 53.61x | 3.35x | 5.15x | - | 107.17Cr | |
| 13.03x | 6.49x | 18.53x | 4.45% | 98Cr | |
| Average | 9.34x | 11.75x | 16.80x | 4.44% | 166.22Cr | |
| Weighted average by Cap. | 6.14x | 13.28x | 17.93x | 3.78% |
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
- Stock Market
- Stocks
- GDI Stock
- Valuation GDI Property Group
Select your edition
All financial news and data tailored to specific country editions
