Valuation GDI Property Group

Stocks

Market Closed - Australian S.E. Other stock markets 10:10:17 16/06/2026 +04			5-day change	1st Jan Change
0.6200 ^AUD	-2.36%		+0.81%	-2.36%

05-28	GDI Property Group to Sell Remaining Autoleague Portfolio Assets for AU$42.8 Million	MT
05-28	An undisclosed buyer agreed to acquire Five Properties from the Autoleague Portfolio of GDI Funds Management Limited - GDI No.46 Property Trust Fund managed by GDI Property Group for AUD 42.8 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	607	486.7	342.9	300.4	346.7	334.7	-	-
Change	-	-19.81%	-29.56%	-12.39%	15.4%	-3.45%	-	-
Enterprise Value (EV) ¹	607	486.7	342.9	669.8	728.5	719.4	705.7	691
Change	-	-19.81%	-29.56%	95.35%	8.76%	-1.25%	-1.9%	-2.08%
P/E Ratio	38.2x	10.3x	16.9x	-43.4x	9.82x	8.16x	6.14x	6.39x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0.3x	0x	-0x	0.5x	0.2x	-1.61x
Capitalization / Revenue	-	-	5.71x	4.52x	4.58x	4.1x	3.96x	3.86x
EV / Revenue	-	-	5.71x	10.1x	9.63x	8.81x	8.34x	7.97x
EV / EBITDA	15.9x	10.2x	8.55x	12x	10.8x	11.5x	10.3x	10.3x
EV / EBIT	23.4x	10.2x	7.68x	16.1x	14.7x	11.5x	10.3x	10.3x
EV / FCF	-	-	-	-	-	36.9x	23.5x	24.9x
FCF Yield	-	-	-	-	-	2.71%	4.25%	4.02%
Dividend per Share ²	0.0775	0.0775	0.05	0.05	0.05	0.05	0.051	0.052
Rate of return	6.92%	8.52%	7.75%	8.93%	7.75%	8.06%	8.23%	8.39%
EPS ²	0.0293	0.0886	0.0381	-0.0129	0.0657	0.076	0.101	0.097
Distribution rate	265%	87.5%	131%	-388%	76.1%	65.8%	50.5%	53.6%
Net sales ¹	-	-	60.04	66.49	75.64	81.7	84.6	86.7
EBITDA ¹	38.08	47.81	40.1	55.76	67.28	62.5	68.3	67.35
EBIT ¹	25.94	47.81	44.67	41.71	49.49	62.5	68.3	67.35
Net income ¹	15.98	68.31	20.29	-5.394	41.48	41	55	52.9
Net Debt ¹	-	-	-	369.4	381.9	384.7	371	356.3
Reference price ²	1.1200	0.9100	0.6450	0.5600	0.6450	0.6200	0.6200	0.6200
Nbr of stocks (in thousands)	541,988	534,884	531,592	536,407	537,446	539,822	-	-
Announcement Date	22/08/21	21/08/22	20/08/23	25/08/24	24/08/25	-	-	-

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.($)
GDI PROPERTY GROUP	8.36x	8.9x	11.64x	7.87%	243M
HUFVUDSTADEN AB	18.62x	14.14x	20.15x	2.54%	2.47B
CA IMMOBILIEN ANLAGEN AG	15.67x	15.34x	24.03x	3.73%	2.31B
HYSAN DEVELOPMENT COMPANY LIMITED	9.36x	13.19x	15.11x	6.25%	2.27B
ENTRA ASA	19.77x	15.58x	18.15x	2.17%	1.97B
HEIWA REAL ESTATE CO., LTD.	13.61x	6.57x	18.82x	4.32%	983M
WEWORK INDIA MANAGEMENT LIMITED	128.76x	3.63x	5.68x	-	923M
Average	30.59x	11.05x	16.23x	4.48%	1.6B
Weighted average by Cap.	24.77x	12.80x	18.08x	3.86%