Valuation Aspen Group

Stocks

Market Closed - Australian S.E. Other stock markets 10:10:10 28/07/2026 +04			5-day change	1st Jan Change
4.990 ^AUD	+1.01%		+0.40%	-13.82%

06-23	Aspen Group Sells Stake in Kerjaya Joint Venture	MT
06-18	Aspen Group Announces Final Distribution for the Six Months Ending June 30, 2026, Payable on or About 28 August 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	152.4	227.9	314	356.4	894.2	1,136	-	-
Change	-	49.51%	37.77%	13.51%	150.9%	27.04%	-	-
Enterprise Value (EV) ¹	152.4	227.9	314	551.8	1,015	1,282	1,293	1,301
Change	-	49.51%	37.77%	75.74%	83.99%	26.32%	0.79%	0.68%
P/E	6.01x	-	-	6.85x	14.3x	17.5x	14.7x	13x
PBR	-	-	-	-	-	1.88x	1.7x	1.54x
PEG	-	-	-	-	2.39x	5.59x	0.8x	1x
Capitalization / Revenue	10.3x	15.4x	12.9x	11.6x	25.6x	27.7x	25.2x	23.6x
EV / Revenue	10.3x	15.4x	12.9x	17.9x	29x	31.2x	28.7x	27x
EV / EBITDA	14.7x	16.8x	12.8x	17.1x	24.5x	23.8x	20x	17.6x
EV / EBIT	15.9x	18.1x	13.4x	18x	25.5x	23.9x	19.9x	17.7x
EV / FCF	-	-	-	-	-	47.5x	101x	79.4x
FCF Yield	-	-	-	-	-	2.11%	0.99%	1.26%
Dividend per Share ²	0.066	0.066	0.0775	0.085	0.1	0.11	0.123	0.1354
Rate of return	5.04%	4.49%	4.43%	4.75%	2.53%	2.2%	2.46%	2.71%
EPS ²	0.2181	-	-	0.2612	0.2768	0.2855	0.3388	0.3842
Distribution rate	30.3%	-	-	32.5%	36.1%	38.5%	36.3%	35.2%
Net sales ¹	14.84	14.84	24.31	30.79	34.97	41.05	45.1	48.2
EBITDA ¹	10.34	13.6	24.6	32.21	41.39	53.85	64.55	73.99
EBIT ¹	9.61	12.61	23.4	30.72	39.84	53.56	65.12	73.4
Net income ¹	25.39	75.38	54.4	48.44	57.05	62.28	63.65	72.3
Net Debt ¹	-	-	-	195.4	121	146.4	156.5	165.3
Reference price ²	1.310	1.470	1.750	1.790	3.950	4.990	4.990	4.990
Nbr of stocks (in thousands)	116,368	155,043	179,421	199,109	226,385	227,665	-	-
Announcement Date	19/08/21	17/08/22	17/08/23	15/08/24	20/08/25	-	-	-

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.($)
ASPEN GROUP	17.3x	30.93x	23.56x	2.23%	787M
SUN HUNG KAI PROPERTIES LIMITED	15.78x	4.97x	13.37x	3.21%	44.9B
MITSUBISHI ESTATE CO., LTD.	20.45x	4.21x	17.18x	1.22%	30.13B
CHINA RESOURCES LAND LIMITED	8.47x	1.48x	7.57x	4.16%	29.81B
EMAAR PROPERTIES	5.69x	0.63x	1.31x	8.85%	27.19B
MITSUI FUDOSAN CO., LTD.	14.69x	3.15x	15.08x	2.39%	26.11B
CK ASSET HOLDINGS LIMITED	9.19x	2.37x	7.3x	3.8%	21.66B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.17x	6.87x	18.36x	1.4%	21.34B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.27x	1.65x	14.29x	3.68%	18.7B
Average	13.00x	6.25x	13.11x	3.44%	24.51B
Weighted average by Cap.	12.89x	3.38x	11.82x	3.59%