Company Valuation: Property For Industry Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,437 1,232 1,188 1,080 1,120 1,201 - -
Change - -14.3% -3.6% -9.08% 3.74% 7.2% - -
Enterprise Value (EV) 1 2,035 1,832 1,833 1,754 1,822 1,973 2,034 2,098
Change - -9.97% 0.07% -4.33% 3.89% 8.29% 3.08% 3.14%
P/E 3.17x -88.4x -12.1x - 10.6x 13x 10.8x 10.4x
PBR 0.92x 0.82x 0.87x - 0.79x 0.81x 0.78x 0.76x
PEG - 1x -0x - - -1x 0.5x 2.73x
Capitalization / Revenue 15.2x 12.9x 12.8x - 10.6x 10x 9.94x 9.3x
EV / Revenue 21.6x 19.2x 19.8x - 17.3x 16.4x 16.8x 16.3x
EV / EBITDA 23.7x 21.6x 22.1x - 18.9x 18.4x 19x 18.2x
EV / EBIT 23.8x 21.6x 22.2x - 19.3x 18.7x 19.1x 18.4x
EV / FCF 63.3x - - - 206x -51x -98.7x -62.1x
FCF Yield 1.58% - - - 0.49% -1.96% -1.01% -1.61%
Dividend per Share 2 0.079 0.081 0.083 - 0.086 0.095 0.0975 0.1
Rate of return 2.77% 3.32% 3.51% - 3.86% 3.97% 4.08% 4.18%
EPS 2 0.8996 -0.0276 -0.1948 - 0.211 0.1839 0.2204 0.2288
Distribution rate 8.78% -293% -42.6% - 40.8% 51.7% 44.2% 43.7%
Net sales 1 94.3 95.66 92.78 - 105.6 120 120.8 129.1
EBITDA 1 85.69 85 83.01 - 96.52 107.1 107.1 115.4
EBIT 1 85.51 84.82 82.44 - 94.39 105.6 106.4 114.3
Net income 1 452.8 -13.94 -97.79 - 106 92.47 100.4 123.1
Net Debt 1 597.6 600.2 645.9 674.2 702.1 772.5 833.3 897.2
Reference price 2 2.855 2.440 2.365 2.150 2.230 2.390 2.390 2.390
Nbr of stocks (in thousands) 5,03,479 5,04,881 5,02,129 5,02,199 5,02,284 5,02,379 - -
Announcement Date 20/02/22 20/02/23 25/02/24 26/08/24 24/08/25 - - -
1NZD in Million2NZD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
5.99x16.99x21.32x4.49% 906.44Cr
14.74x12.91x16.06x2.32% 320.62Cr
16.07x7.91x18.84x3.74% 242.22Cr
11.47x - - - 173.2Cr
14.78x16.3x18.93x1.09% 107.71Cr
9.01x2.99x8.93x4.12% 94Cr
10.77x12.95x9.93x-.--% 66Cr
11.6x13.17x17.94x-.--% 61Cr
Average 11.80x 11.89x 15.99x 2.25% 246.45Cr
Weighted average by Cap. 10.09x 13.99x 18.72x 3.46%

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

  1. Stock Market
  2. Stocks
  3. PFI Stock
  4. PYIYF Stock
  5. Valuation Property For Industry Limited