Valuation Ingenia Communities Group

Stocks

Market Closed - Australian S.E. 10:41:44 23/10/2026 am IST			5-day change	1st Jan Change
4.760 ^AUD	+1.06%		+20.20%	-7.93%

20/10	Ingenia Communities Group Grants Due Diligence Access to Warburg Pincus Ahead of Process Deed Finalization; Shares Rise 9%	MT
20/10	Australia's Ingenia extends Warburg Pincus talks, grants due diligence access	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,622	1,622	1,948	2,229	1,802	1,940	-	-
Change	-	0%	20.1%	14.44%	-19.2%	7.69%	-	-
Enterprise Value (EV) ¹	2,103	2,238	2,688	3,095	2,790	2,924	3,006	3,088
Change	-	6.41%	20.1%	15.15%	-9.85%	4.8%	2.81%	2.7%
P/E	17.1x	25.2x	141x	17.6x	9.78x	12.6x	11.6x	10.6x
PBR	1.06x	1.06x	1.29x	1.4x	1.03x	1.17x	1.11x	1.05x
PEG	-	-0.8x	-1.8x	0x	0.2x	-0.8x	1.34x	1.13x
Capitalization / Revenue	4.8x	4.11x	4.13x	4.31x	3.22x	3.1x	2.79x	2.59x
EV / Revenue	6.22x	5.67x	5.69x	5.98x	4.98x	4.68x	4.32x	4.12x
EV / EBITDA	19.9x	19.7x	20.7x	18.3x	14.1x	14.4x	13.2x	12.3x
EV / EBIT	20.7x	20.5x	21.4x	18.9x	14.4x	14.4x	13.2x	12.4x
EV / FCF	193x	-40.8x	-34.8x	-293x	-84.7x	-55.2x	-77.1x	-144x
FCF Yield	0.52%	-2.45%	-2.87%	-0.34%	-1.18%	-1.81%	-1.3%	-0.7%
Dividend per Share ²	0.11	0.11	0.113	0.096	0.096	0.1029	0.1093	0.1148
Rate of return	2.76%	2.76%	2.36%	1.76%	2.17%	2.16%	2.3%	2.41%
EPS ²	0.233	0.158	0.034	0.311	0.452	0.3774	0.41	0.4484
Distribution rate	47.2%	69.6%	332%	30.9%	21.2%	27.3%	26.7%	25.6%
Net sales ¹	338.1	394.5	472.3	517.7	559.9	624.9	696.3	749.1
EBITDA ¹	105.8	113.7	130	169.1	198.1	203	227.7	251.2
EBIT ¹	101.7	109.3	125.7	164.1	193.4	203.2	227.2	249.1
Net income ¹	100.6	64.37	14.02	128.4	186.4	154	164.8	180.8
Net Debt ¹	481.1	616	739.7	865.7	988.8	984	1,066	1,147
Reference price ²	3.980	3.980	4.780	5.470	4.420	4.760	4.760	4.760
Nbr of stocks (in thousands)	4,07,583	4,07,583	4,07,583	4,07,583	4,07,583	4,07,583	-	-
Announcement Date	24/08/22	22/08/23	19/08/24	25/08/25	25/08/26	-	-	-

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.($)
INGENIA COMMUNITIES GROUP	12.48x	4.65x	14.31x	2.19%	134.71Cr
VINGROUP	62.96x	-	-	-	6.76TCr
SUN HUNG KAI PROPERTIES LIMITED	12.14x	4.28x	10.97x	3.97%	3.85TCr
MITSUBISHI ESTATE CO., LTD.	18.65x	4.05x	16.27x	1.31%	2.89TCr
EMAAR PROPERTIES	5.63x	0.73x	1.53x	8.79%	2.74TCr
CHINA RESOURCES LAND LIMITED	8.03x	1.47x	8.23x	4.41%	2.68TCr
MITSUI FUDOSAN CO., LTD.	14.3x	3.13x	15x	2.44%	2.65TCr
CK ASSET HOLDINGS LIMITED	9.78x	1.91x	7.86x	4.29%	1.97TCr
VINHOMES	8.59x	3.04x	7.1x	-.--%	2.03TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.25x	6.44x	16.93x	1.64%	1.91TCr
Average	16.58x	3.30x	10.91x	3.23%	2.76TCr
Weighted average by Cap.	24.07x	3.13x	10.52x	3.52%