Company Valuation: Stride Property Group

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 746.8 445.8 450.9 354.8 345.2 353.3 - -
Change - -40.3% 1.15% -21.31% -2.7% 2.34% - -
Enterprise Value (EV) 1 958.2 702.5 697.2 577.5 510.4 530.1 538.4 540.2
Change - -26.69% -0.75% -17.16% -11.63% 3.86% 1.58% 0.33%
P/E 8.79x -6.06x -13.2x 28.9x 19.3x 8.52x 8.6x 8.14x
PBR 0.87x 0.66x 0.76x 0.65x 0.64x 0.63x 0.62x 0.6x
PEG - 0x 0.3x -0x 0.4x 0x -8.86x 1.43x
Capitalization / Revenue 17.5x 10.4x 10.1x 8.64x 9.88x 10.3x 9.24x 8.95x
EV / Revenue 22.5x 16.4x 15.7x 14.1x 14.6x 15.5x 14.1x 13.7x
EV / EBITDA 23.6x 16.5x 16.1x 14.2x 14.4x 15.1x 14.4x 14.7x
EV / EBIT 23.6x 16.5x 16.1x 14.3x 14.4x 15.1x 14x 13.8x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 3 0.0991 0.08 0.08 0.08 0.08 0.08 0.0805 0.0808
Rate of return 4.98% 6.11% 5.93% 7.14% 7.41% 7.41% 7.45% 7.48%
EPS 3 0.2263 -0.216 -0.1022 0.0387 0.0559 0.1268 0.1255 0.1327
Distribution rate 43.8% -37% -78.3% 207% 143% 63.1% 64.1% 60.9%
Net sales 1 42.57 42.89 44.48 41.06 34.93 34.3 38.24 39.46
EBITDA 1 40.65 42.64 43.43 40.64 35.5 35.13 37.36 36.84
EBIT 1 40.52 42.64 43.43 40.52 35.43 35.03 38.58 39.17
Net income 1 72.61 -70.44 -34.53 12.87 18.54 32.27 46.15 45.77
Net Debt 1 211.5 256.6 246.3 222.7 165.1 176.7 185.1 186.9
Reference price 3 1.990 1.310 1.350 1.120 1.080 1.080 1.080 1.080
Nbr of stocks (in thousands) 5,40,189 5,43,320 5,58,408 5,59,039 5,59,462 5,60,420 - -
Announcement Date 27/05/22 26/05/23 28/05/24 27/05/25 28/05/26 - - -
1NZD in Million2USD in Million3NZD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.56x15.54x15.17x7.37% 36Cr
15.54x4.93x13.27x3.26% 4.43TCr
18.08x3.98x15.99x1.35% 2.86TCr
8.39x1.51x7.99x4.3% 2.77TCr
5.55x0.68x1.43x9.01% 2.67TCr
14.34x3.09x14.81x2.51% 2.63TCr
10.43x2.11x8.97x4.02% 2.1TCr
7.9x0.88x3.19x2.83% 2.02TCr
13.26x6.44x16.92x1.64% 1.94TCr
37.44x13.73x34.11x3.16% 1.81TCr
Average 13.95x 5.29x 13.19x 3.95% 2.33TCr
Weighted average by Cap. 14.10x 3.93x 12.46x 3.62%

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. SPG Stock
  4. Valuation Stride Property Group
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!