|
Market Closed -
Australian S.E.
09:10:11 29/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 5.700 AUD | +1.24% |
|
+0.53% | -17.75% |
| 10-28 | DEXUS - Shareholder/Analyst Call | |
| 10-28 | Dexus Says Office, Industrial Portfolio Occupancies Above Market in September Quarter | MT |
Company Valuation: DEXUS
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,551 | 8,389 | 6,953 | 7,133 | 5,775 | 6,017 | - | - |
| Change | - | -12.16% | -17.12% | 2.59% | -19.04% | 4.18% | - | - |
| Enterprise Value (EV) 1 | 14,418 | 13,611 | 11,809 | 11,790 | 10,291 | 10,590 | 10,669 | 10,814 |
| Change | - | -5.6% | -13.24% | -0.16% | -12.71% | 2.9% | 0.74% | 1.36% |
| P/E | 5.99x | -11.1x | -4.4x | 52.4x | 12.5x | 9.38x | 9.21x | 8.87x |
| PBR | 0.7x | 0.68x | 0.68x | 0.72x | 0.58x | 0.63x | 0.62x | 0.6x |
| PEG | - | 0x | -0x | -0x | 0x | 0.2x | 4.95x | 2.3x |
| Capitalization / Revenue | 10.9x | 9.89x | 7.71x | 7.5x | 8.13x | 7.64x | 7.29x | 6.83x |
| EV / Revenue | 16.5x | 16x | 13.1x | 12.4x | 14.5x | 13.4x | 12.9x | 12.3x |
| EV / EBITDA | 15.5x | 15.1x | 13.5x | 13x | 11.1x | 14.4x | 14x | 13.5x |
| EV / EBIT | 15.8x | 15.3x | 13.7x | 13.3x | 11.4x | 14.2x | 13.6x | 13.3x |
| EV / FCF | 26x | 24.8x | 25.3x | 16x | 21.8x | 25.1x | 36.7x | 27.6x |
| FCF Yield | 3.85% | 4.02% | 3.95% | 6.26% | 4.59% | 3.98% | 2.73% | 3.62% |
| Dividend per Share 2 | 0.532 | 0.516 | 0.48 | 0.37 | 0.37 | 0.3682 | 0.3694 | 0.3857 |
| Rate of return | 5.99% | 6.62% | 7.41% | 5.56% | 6.85% | 6.54% | 6.56% | 6.85% |
| EPS 2 | 1.484 | -0.7 | -1.473 | 0.1268 | 0.4334 | 0.6002 | 0.6113 | 0.6349 |
| Distribution rate | 35.9% | -73.7% | -32.6% | 292% | 85.4% | 61.4% | 60.4% | 60.7% |
| Net sales 1 | 874.3 | 848.4 | 902.2 | 951.2 | 710 | 787.6 | 825.5 | 880.5 |
| EBITDA 1 | 928.4 | 899.9 | 876.9 | 903.6 | 923.6 | 735.3 | 764.1 | 803.6 |
| EBIT 1 | 914.6 | 891.5 | 863 | 885.5 | 901.4 | 747.8 | 781.9 | 815.5 |
| Net income 1 | 1,583 | -752.7 | -1,584 | 136.1 | 482.2 | 602.2 | 607.4 | 624.7 |
| Net Debt 1 | 4,867 | 5,222 | 4,856 | 4,657 | 4,516 | 4,573 | 4,652 | 4,797 |
| Reference price 2 | 8.880 | 7.800 | 6.480 | 6.650 | 5.400 | 5.630 | 5.630 | 5.630 |
| Nbr of stocks (in thousands) | 1,075,565 | 1,075,565 | 1,073,020 | 1,072,665 | 1,069,489 | 1,068,719 | - | - |
| Announcement Date | 16/08/22 | 15/08/23 | 19/08/24 | 19/08/25 | 19/08/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.38x | 13.45x | 14.4x | 6.54% | 4.24B | |
| 33.33x | 17.89x | 22.45x | 3.42% | 119B | |
| 32.25x | 14.38x | 18.47x | 4.26% | 68.35B | |
| 37.3x | 14.78x | 15.28x | 5.8% | 53.04B | |
| 18.28x | 15.47x | 17.6x | 1.13% | 38.41B | |
| 13.83x | 24.64x | 26.98x | 3.63% | 16.23B | |
| 27.23x | 10.84x | 14.91x | 4.59% | 15.7B | |
| 8.29x | 11.87x | 14.53x | 6.02% | 14.75B | |
| 18.05x | 16.15x | 23.47x | 5.33% | 14.05B | |
| 29.36x | 11.19x | 16.38x | 4.15% | 13.37B | |
| Average | 22.73x | 15.07x | 18.45x | 4.49% | 35.72B | |
| Weighted average by Cap. | 28.87x | 15.87x | 19.37x | 4% |
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
- Stock Market
- Stocks
- DXS Stock
- Valuation DEXUS
Select your edition
All financial news and data tailored to specific country editions
