|
Market Closed -
Australian S.E.
10:10:13 11/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 26.91 AUD | -0.92% |
|
-2.32% | -13.14% |
| 09-07 | Australian shares tread water as energy stocks counter gold slump | RE |
| 08-21 | Australian shares close lower as healthcare rally halts; Goodman Group weighs | RE |
Company Valuation: Goodman Group
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 33,329 | 37,808 | 65,997 | 69,547 | 63,654 | 55,025 | - | - |
| Change | - | 13.44% | 74.56% | 5.38% | -8.47% | -13.56% | - | - |
| Enterprise Value (EV) 1 | 35,105 | 39,741 | 67,898 | 70,825 | 65,604 | 56,519 | 57,354 | 55,763 |
| Change | - | 13.21% | 70.85% | 4.31% | -7.37% | -13.85% | 1.48% | -2.77% |
| P/E | 9.98x | 24.7x | -668x | 40.6x | 23.4x | 18.4x | 16.2x | 14.7x |
| PBR | 2.03x | 2.1x | 3.76x | 2.98x | 2.55x | 1.97x | 1.78x | 1.61x |
| PEG | - | -0.5x | 6x | -0x | 0.4x | 1.87x | 1.2x | 1.4x |
| Capitalization / Revenue | 16.3x | 16.3x | 25.2x | 24.4x | 19.9x | 15.2x | 13.4x | 12x |
| EV / Revenue | 17.2x | 17.2x | 25.9x | 24.8x | 20.5x | 15.6x | 13.9x | 12.1x |
| EV / EBITDA | 20.5x | 20.3x | 30.1x | 28.7x | 23.4x | 17.7x | 16x | 13.9x |
| EV / EBIT | 20.7x | 20.5x | 30.3x | 28.9x | 23.6x | 17.7x | 15.9x | 13.8x |
| EV / FCF | 42x | 31.3x | -234x | -70.9x | -78.1x | 37.3x | 38.1x | 30.8x |
| FCF Yield | 2.38% | 3.2% | -0.43% | -1.41% | -1.28% | 2.68% | 2.63% | 3.25% |
| Dividend per Share 2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3014 | 0.3045 | 0.3095 |
| Rate of return | 1.68% | 1.49% | 0.86% | 0.88% | 0.96% | 1.12% | 1.13% | 1.15% |
| EPS 2 | 1.788 | 0.813 | -0.052 | 0.844 | 1.329 | 1.46 | 1.661 | 1.835 |
| Distribution rate | 16.8% | 36.9% | -577% | 35.5% | 22.6% | 20.7% | 18.3% | 16.9% |
| Net sales 1 | 2,044 | 2,313 | 2,620 | 2,854 | 3,204 | 3,631 | 4,115 | 4,600 |
| EBITDA 1 | 1,712 | 1,957 | 2,255 | 2,470 | 2,803 | 3,187 | 3,583 | 4,009 |
| EBIT 1 | 1,694 | 1,941 | 2,238 | 2,453 | 2,785 | 3,189 | 3,599 | 4,034 |
| Net income 1 | 3,414 | 1,560 | -98.9 | 1,666 | 2,779 | 3,317 | 3,670 | 4,025 |
| Net Debt 1 | 1,776 | 1,933 | 1,901 | 1,278 | 1,949 | 1,493 | 2,329 | 738.1 |
| Reference price 2 | 17.84 | 20.07 | 34.75 | 34.24 | 31.13 | 26.91 | 26.91 | 26.91 |
| Nbr of stocks (in thousands) | 1,868,223 | 1,883,820 | 1,899,182 | 2,031,151 | 2,044,793 | 2,044,793 | - | - |
| Announcement Date | 15/08/22 | 16/08/23 | 14/08/24 | 20/08/25 | 19/08/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.44x | 15.56x | 17.73x | 1.12% | 39.46B | |
| 40.77x | 19.05x | 24.33x | 3.15% | 129B | |
| 33.54x | 15.55x | 22.02x | 3.2% | 10.64B | |
| 632.1x | 9.55x | 13.48x | 4.61% | 8.46B | |
| 26.01x | 13.47x | 19.69x | 3.22% | 8.14B | |
| 21.79x | 13.34x | 17.27x | 4.1% | 7.45B | |
| 33.84x | 11.59x | 15.81x | 4.16% | 7.16B | |
| 33.06x | 16.16x | 24.46x | 3.31% | 7.11B | |
| 10.01x | 18.02x | 18.8x | 6.14% | 5.86B | |
| 8.97x | 18.21x | 20.9x | 5.75% | 5.77B | |
| Average | 85.85x | 15.05x | 19.45x | 3.88% | 22.91B | |
| Weighted average by Cap. | 55.24x | 17.18x | 21.80x | 3.07% |
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
- GMG Stock
- Valuation Goodman Group
Select your edition
All financial news and data tailored to specific country editions
