Valuation Stockland

Stocks

Market Closed - Australian S.E. 11:40:13 28/08/2026 am IST			5-day change	1st Jan Change
4.310 ^AUD	-2.49%		-7.51%	-24.78%

20/08	UBS Upgrades Stockland to Buy from Neutral; Price Target is AU$5.12	MT
19/08	Stockland Provides Dividend Guidance for the Fiscal Year 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	8,605	9,603	9,933	12,835	9,898	10,448	-	-
Change	-	11.6%	3.43%	29.22%	-22.88%	5.56%	-	-
Enterprise Value (EV) ¹	12,699	13,239	13,944	17,367	9,898	14,775	14,852	14,924
Change	-	4.26%	5.32%	24.55%	-43.01%	49.28%	0.53%	0.48%
P/E	6.26x	22x	32.8x	15.6x	9.95x	11.1x	10.6x	9.43x
PBR	0.83x	0.94x	1x	1.26x	-	0.95x	0.91x	0.87x
PEG	-	-0.3x	-1.1x	0x	0.5x	-1.98x	1.93x	0.8x
Capitalization / Revenue	3.02x	3.42x	3.32x	4.1x	2.76x	2.78x	2.7x	3.06x
EV / Revenue	4.46x	4.71x	4.66x	5.55x	2.76x	3.94x	3.84x	4.37x
EV / EBITDA	16.2x	15.1x	16.6x	19.7x	8.15x	13.8x	13x	12.1x
EV / EBIT	16.6x	15.4x	17x	20.1x	8.74x	14.3x	13.5x	12.6x
EV / FCF	14.2x	42.8x	423x	53.4x	-	19.9x	19.4x	16.6x
FCF Yield	7.06%	2.33%	0.24%	1.87%	-	5.02%	5.16%	6.03%
Dividend per Share ²	0.266	0.262	0.246	0.252	-	0.2526	0.2603	0.2702
Rate of return	7.37%	6.5%	5.9%	4.7%	-	5.86%	6.04%	6.27%
EPS ²	0.577	0.183	0.127	0.343	0.41	0.387	0.4083	0.457
Distribution rate	46.1%	143%	194%	73.5%	-	65.3%	63.7%	59.1%
Net sales ¹	2,847	2,808	2,989	3,131	3,589	3,752	3,869	3,413
EBITDA ¹	784	878	838	882	1,214	1,070	1,141	1,237
EBIT ¹	767	861	822	864	1,133	1,036	1,103	1,187
Net income ¹	1,381	438	305	826	994	942.7	995.7	1,112
Net Debt ¹	4,094	3,636	4,011	4,532	-	4,327	4,404	4,476
Reference price ²	3.610	4.030	4.170	5.360	4.080	4.310	4.310	4.310
Nbr of stocks (in thousands)	23,83,654	23,82,994	23,81,896	23,94,542	24,25,901	24,24,131	-	-
Announcement Date	18/08/22	23/08/23	21/08/24	19/08/25	18/08/26	-	-	-

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.($)
STOCKLAND	11.42x	4.01x	14.06x	5.71%	770.73Cr
SUN HUNG KAI PROPERTIES LIMITED	16.03x	5.06x	13.6x	3.16%	4.57TCr
CHINA RESOURCES LAND LIMITED	8.9x	1.52x	7.95x	3.99%	3.08TCr
MITSUBISHI ESTATE CO., LTD.	18.45x	4.05x	16.4x	1.32%	2.84TCr
EMAAR PROPERTIES	5.5x	0.66x	1.4x	9.09%	2.65TCr
MITSUI FUDOSAN CO., LTD.	14.05x	3.11x	14.87x	2.5%	2.57TCr
ALPHA DHABI HOLDING	8.16x	0.9x	3.29x	2.74%	2.09TCr
CK ASSET HOLDINGS LIMITED	10.87x	2.06x	9.65x	4.09%	2.06TCr
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.49x	1.55x	12.86x	3.56%	1.98TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.56x	6.56x	17.47x	1.58%	1.96TCr
Average	11.74x	2.95x	11.15x	3.77%	2.46TCr
Weighted average by Cap.	12.18x	3.02x	11.09x	3.65%