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 1,216 - -
Change - -14.3% -3.6% -9.08% 3.74% 8.54% - -
Enterprise Value (EV) 1 2,035 1,832 1,833 1,754 1,822 1,988 2,049 2,113
Change - -9.97% 0.07% -4.33% 3.89% 9.12% 3.06% 3.12%
P/E 3.17x -88.4x -12.1x - 10.6x 13.2x 11x 10.6x
PBR 0.92x 0.82x 0.87x - 0.79x 0.82x 0.79x 0.77x
PEG - 1x -0x - - -1x 0.6x 2.78x
Capitalization / Revenue 15.2x 12.9x 12.8x - 10.6x 10.1x 10.1x 9.42x
EV / Revenue 21.6x 19.2x 19.8x - 17.3x 16.6x 17x 16.4x
EV / EBITDA 23.7x 21.6x 22.1x - 18.9x 18.6x 19.1x 18.3x
EV / EBIT 23.8x 21.6x 22.2x - 19.3x 18.8x 19.3x 18.5x
EV / FCF 63.3x - - - 206x -51.4x -99.5x -62.5x
FCF Yield 1.58% - - - 0.49% -1.95% -1.01% -1.6%
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% 3.93% 4.03% 4.13%
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 2.420 2.420 2.420
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.16x16.57x18.56x3.93% 69Cr
5.91x16.68x21.14x4.53% 893.38Cr
14.38x13.02x16.19x2.48% 314.98Cr
15x7.61x18.14x4.03% 226.26Cr
15.68x15.95x18.56x0.53% 108.31Cr
8.76x3.04x9.02x4.41% 91Cr
10.56x12.83x9.85x-.--% 66Cr
11.16x13.09x17.8x-.--% 59Cr
Average 11.83x 12.35x 16.16x 2.49% 228.41Cr
Weighted average by Cap. 9.82x 13.94x 18.55x 3.54%

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. Valuation Property For Industry Limited