Valuation Goodman Property Trust

Stocks

End-of-day quote New Zealand S.E. Other stock markets 31/07/2026			5-day change	1st Jan Change
2.000 ^NZD	-2.44%		-6.54%	+1.78%

07-27	Goodman Property Trust - Shareholder/Analyst Call
07-17	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	3,061	-	-
Change	-	-8.94%	16.83%	-17.98%	0.86%	5.48%	-	-
Enterprise Value (EV) ¹	4,380	4,256	4,959	4,327	3,596	3,493	3,533	3,553
Change	-	-2.82%	16.52%	-12.74%	-16.9%	-2.87%	1.16%	0.57%
P/E	4.41x	-22.2x	-5.67x	26.3x	11.8x	14.1x	13.6x	13.5x
PBR	0.9x	0.87x	1.13x	0.92x	0.89x	0.91x	0.87x	0.84x
PEG	-	0x	-0x	-0x	0x	-1.2x	3.6x	24.81x
Capitalization / Revenue	21x	17x	14.4x	12.5x	15.7x	18.1x	16.9x	16.8x
EV / Revenue	27.9x	24x	20.3x	18.8x	19.5x	20.6x	19.5x	19.5x
EV / EBITDA	29.7x	25.6x	24.4x	19.8x	20.3x	22.3x	20.7x	19.6x
EV / EBIT	31.7x	27.3x	27.2x	20.8x	22.3x	18.5x	17.8x	16.9x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.055	0.059	0.062	0.065	0.0682	0.0718	0.0751	0.0787
Rate of return	2.33%	2.76%	2.72%	3.48%	3.6%	3.59%	3.76%	3.94%
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%	50.7%	51.1%	53.2%
Net sales ¹	157.1	177	244.1	230.5	184.5	169.5	181.1	182.4
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	2.000	2.000	2.000
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GOODMAN PROPERTY TRUST	14.12x	20.6x	22.3x	3.59%	1.8B
SUN HUNG KAI PROPERTIES LIMITED	16x	5.02x	13.52x	3.17%	45.53B
CHINA RESOURCES LAND LIMITED	8.59x	1.49x	7.62x	4.11%	30.19B
MITSUBISHI ESTATE CO., LTD.	19.43x	4.08x	16.67x	1.28%	29.4B
EMAAR PROPERTIES	5.54x	0.58x	1.2x	9.09%	26.47B
MITSUI FUDOSAN CO., LTD.	14.43x	3.12x	14.95x	2.44%	26.35B
CK ASSET HOLDINGS LIMITED	9.06x	2.34x	7.19x	3.85%	21.35B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.46x	6.71x	17.95x	1.47%	20.88B
ALPHA DHABI HOLDING	7.79x	0.86x	3.14x	2.87%	19.93B
Average	12.16x	4.98x	11.62x	3.54%	24.65B
Weighted average by Cap.	12.44x	3.32x	10.78x	3.55%