Company Valuation: Property For Industry Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 1,232 1,188 1,080 1,120 1,216 1,115 - -
Change - -3.6% -9.08% 3.74% 8.54% -8.26% - -
Enterprise Value (EV) 1 1,832 1,833 1,754 1,822 1,997 1,960 2,035 2,077
Change - 0.07% -4.33% 3.89% 9.58% -1.85% 3.81% 2.11%
P/E -88.4x -12.1x - 10.6x 15.6x 12.2x 13.3x 9.57x
PBR 0.82x 0.87x - 0.79x 0.83x 0.74x 0.73x 0.7x
PEG - -0x - - -0.6x 0.7x -1.57x 0.2x
Capitalization / Revenue 12.9x 12.8x - 10.6x 10.1x 9.2x 8.63x 7.98x
EV / Revenue 19.2x 19.8x - 17.3x 16.5x 16.2x 15.7x 14.9x
EV / EBITDA 21.6x 22.1x - 18.9x 18.2x 18.4x 17.8x 16.5x
EV / EBIT 21.6x 22.2x - 19.3x 18.4x 18.5x 17.9x 16.8x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.081 0.083 - 0.086 0.095 0.098 0.1005 0.1023
Rate of return 3.32% 3.51% - 3.86% 3.93% 4.41% 4.53% 4.61%
EPS 2 -0.0276 -0.1948 - 0.211 0.1547 0.1818 0.1664 0.232
Distribution rate -293% -42.6% - 40.8% 61.4% 53.9% 60.4% 44.1%
Net sales 1 95.66 92.78 - 105.6 120.8 121.2 129.3 139.8
EBITDA 1 85 83.01 - 96.52 109.8 106.5 114.1 126.1
EBIT 1 84.82 82.44 - 94.39 108.4 105.8 113.4 123.6
Net income 1 -13.94 -97.79 - 106 77.72 87.7 103.6 122.7
Net Debt 1 600.2 645.9 674.2 702.1 781 844.6 919.3 962.2
Reference price 2 2.440 2.365 2.150 2.230 2.420 2.220 2.220 2.220
Nbr of stocks (in thousands) 5,04,881 5,02,129 5,02,199 5,02,284 5,02,379 5,02,379 - -
Announcement Date 20/02/23 25/02/24 26/08/24 24/08/25 23/08/26 - - -
1NZD in Million2NZD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.49x16.38x18.63x4.32% 65Cr
6.12x16.07x20.16x5.65% 720.09Cr
11.44x12.65x15.8x2.37% 305.44Cr
14.12x7.45x17.94x4.36% 212.55Cr
10.18x - - - 155.62Cr
8.99x3.4x8.83x4.18% 115.47Cr
12.72x15.11x17.54x1.26% 90Cr
8.98x11.61x23.14x-.--% 72Cr
10.87x12.62x17.24x-.--% 52Cr
Average 10.66x 11.91x 17.41x 2.77% 198.55Cr
Weighted average by Cap. 9.33x 13.06x 18.09x 4.04%

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