Valuation Aspen Group

Stocks

Market Closed - Australian S.E. Other stock markets 10:10:15 24/07/2026 +04			5-day change	1st Jan Change
4.890 ^AUD	+0.62%		-2.00%	-15.54%

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	1,113	-	-
Change	-	49.51%	37.77%	13.51%	150.9%	24.5%	-	-
Enterprise Value (EV) ¹	152.4	227.9	314	551.8	1,015	1,260	1,274	1,286
Change	-	49.51%	37.77%	75.74%	83.99%	24.1%	1.09%	0.99%
P/E	6.01x	-	-	6.85x	14.3x	17.1x	14.4x	12.7x
PBR	-	-	-	-	-	1.84x	1.67x	1.51x
PEG	-	-	-	-	2.39x	5.46x	0.8x	0.9x
Capitalization / Revenue	10.3x	15.4x	12.9x	11.6x	25.6x	27.1x	25.2x	23x
EV / Revenue	10.3x	15.4x	12.9x	17.9x	29x	30.7x	28.8x	26.6x
EV / EBITDA	14.7x	16.8x	12.8x	17.1x	24.5x	23.3x	19.7x	17.6x
EV / EBIT	15.9x	18.1x	13.4x	18x	25.5x	23.5x	19.6x	17.5x
EV / FCF	-	-	-	-	-	46.7x	99.5x	78.4x
FCF Yield	-	-	-	-	-	2.14%	1.01%	1.28%
Dividend per Share ²	0.066	0.066	0.0775	0.085	0.1	0.11	0.1236	0.1364
Rate of return	5.04%	4.49%	4.43%	4.75%	2.53%	2.25%	2.53%	2.79%
EPS ²	0.2181	-	-	0.2612	0.2768	0.2855	0.3388	0.3842
Distribution rate	30.3%	-	-	32.5%	36.1%	38.5%	36.5%	35.5%
Net sales ¹	14.84	14.84	24.31	30.79	34.97	41.1	44.2	48.4
EBITDA ¹	10.34	13.6	24.6	32.21	41.39	53.96	64.66	73.07
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	59.1	64.28	73.1
Net Debt ¹	-	-	-	195.4	121	146.6	160.3	172.9
Reference price ²	1.310	1.470	1.750	1.790	3.950	4.890	4.890	4.890
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ASPEN GROUP	17.02x	30.49x	23.22x	2.26%	771M
SUN HUNG KAI PROPERTIES LIMITED	15.98x	5.02x	13.5x	3.17%	45.46B
MITSUBISHI ESTATE CO., LTD.	20.26x	4.18x	17.08x	1.23%	29.81B
CHINA RESOURCES LAND LIMITED	8.79x	1.51x	7.72x	4.01%	30.92B
EMAAR PROPERTIES	5.6x	0.6x	1.24x	8.99%	26.76B
MITSUI FUDOSAN CO., LTD.	14.34x	3.11x	14.91x	2.45%	25.46B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.86x	6.78x	18.19x	1.44%	20.83B
CK ASSET HOLDINGS LIMITED	9.15x	2.36x	7.27x	3.81%	21.57B
Average	13.25x	6.76x	12.89x	3.42%	25.2B
Weighted average by Cap.	13.08x	3.52x	11.55x	3.58%