Valuation Goodman Property Trust

Stocks

End-of-day quote New Zealand S.E. Other stock markets 11/08/2026			5-day change	1st Jan Change
2.010 ^NZD	+0.50%		-3.83%	+2.29%

08-07	NZX Most Active Stocks	MT
08-04	NZX Biggest Losers	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	3,298	3,003	3,508	2,877	2,902	3,077	-	-
Change	-	-8.94%	16.83%	-17.98%	0.86%	6%	-	-
Enterprise Value (EV) ¹	4,380	4,256	4,959	4,327	3,596	3,508	3,548	3,568
Change	-	-2.82%	16.52%	-12.74%	-16.9%	-2.45%	1.15%	0.57%
P/E	4.41x	-22.2x	-5.67x	26.3x	11.8x	14.2x	13.7x	13.6x
PBR	0.9x	0.87x	1.13x	0.92x	0.89x	0.92x	0.88x	0.84x
PEG	-	0x	-0x	-0x	0x	-1.2x	3.63x	24.99x
Capitalization / Revenue	21x	17x	14.4x	12.5x	15.7x	16.7x	15.7x	15x
EV / Revenue	27.9x	24x	20.3x	18.8x	19.5x	19x	18.1x	17.4x
EV / EBITDA	29.7x	25.6x	24.4x	19.8x	20.3x	22.4x	20.8x	19.6x
EV / EBIT	31.7x	27.3x	27.2x	20.8x	22.3x	18.5x	17.8x	17x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.055	0.059	0.062	0.065	0.0682	0.0717	0.0751	0.0787
Rate of return	2.33%	2.76%	2.72%	3.48%	3.6%	3.57%	3.74%	3.92%
EPS ²	0.5357	-0.0965	-0.4021	0.0712	0.1612	0.1417	0.147	0.1478
Distribution rate	10.3%	-61.1%	-15.4%	91.3%	42.3%	50.6%	51.1%	53.2%
Net sales ¹	157.1	177	244.1	230.5	184.5	184.5	196.4	204.8
EBITDA ¹	147.6	166.1	203.1	218.4	177.3	156.6	170.6	181.7
EBIT ¹	138	156	182.3	208.5	161.2	189.2	199	209.8
Net income ¹	748.6	-135.4	-564.9	109.6	248	194.5	218.6	273.8
Net Debt ¹	1,082	1,253	1,451	1,450	693.5	431.3	471.7	491.9
Reference price ²	2.360	2.140	2.280	1.870	1.895	2.010	2.010	2.010
Nbr of stocks (in thousands)	1,397,303	1,403,255	1,538,769	1,538,769	1,531,556	1,530,611	-	-
Announcement Date	18/05/22	17/05/23	27/05/24	28/05/25	25/05/26	-	-	-

¹NZD in Million²NZD

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.($)
GOODMAN PROPERTY TRUST	14.19x	19.02x	22.39x	3.57%	1.81B
SUN HUNG KAI PROPERTIES LIMITED	15.1x	4.82x	12.97x	3.35%	42.99B
CHINA RESOURCES LAND LIMITED	8.61x	1.49x	7.8x	4.13%	29.74B
MITSUBISHI ESTATE CO., LTD.	18.41x	4.03x	16.47x	1.34%	28.08B
EMAAR PROPERTIES	6.23x	0.33x	0.69x	8.99%	26.76B
MITSUI FUDOSAN CO., LTD.	13.66x	3.05x	14.7x	2.59%	24.75B
CK ASSET HOLDINGS LIMITED	8.84x	2.28x	7x	3.95%	20.82B
ALPHA DHABI HOLDING	8.03x	0.89x	3.24x	2.78%	20.55B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.7x	6.59x	17.66x	1.55%	19.8B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.08x	1.64x	14.18x	3.74%	18.37B
Average	11.68x	4.41x	11.71x	3.6%	23.37B
Weighted average by Cap.	11.80x	3.04x	10.69x	3.66%