Valuation Goodman Property Trust

Stocks

End-of-day quote New Zealand S.E. Other stock markets 20/07/2026			5-day change	1st Jan Change
2.100 ^NZD	+0.96%		0.00%	+6.87%

07-17	NZX Biggest Losers	MT
06-18	Goodman New Zealand & Goodman Property Services Says Goodman New Zealand Pays Fiscal Fourth-Quarter Dividend	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	3,214	-	-
Change	-	-8.94%	16.83%	-17.98%	0.86%	10.75%	-	-
Enterprise Value (EV) ¹	4,380	4,256	4,959	4,327	3,596	3,646	3,686	3,706
Change	-	-2.82%	16.52%	-12.74%	-16.9%	1.39%	1.11%	0.55%
P/E	4.41x	-22.2x	-5.67x	26.3x	11.8x	14.8x	14.3x	14.2x
PBR	0.9x	0.87x	1.13x	0.92x	0.89x	0.96x	0.92x	0.88x
PEG	-	0x	-0x	-0x	0x	-1.2x	3.79x	26.09x
Capitalization / Revenue	21x	17x	14.4x	12.5x	15.7x	19x	17.7x	17.6x
EV / Revenue	27.9x	24x	20.3x	18.8x	19.5x	21.5x	20.3x	20.3x
EV / EBITDA	29.7x	25.6x	24.4x	19.8x	20.3x	23.3x	21.6x	20.4x
EV / EBIT	31.7x	27.3x	27.2x	20.8x	22.3x	19.3x	18.5x	17.7x
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%	3.42%	3.58%	3.75%
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	2.100	2.100	2.100
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	14.68x	21.33x	23.08x	3.45%	1.86B
SUN HUNG KAI PROPERTIES LIMITED	15.83x	4.98x	13.41x	3.2%	45.06B
CHINA RESOURCES LAND LIMITED	8.7x	1.49x	7.68x	4.07%	30.67B
MITSUBISHI ESTATE CO., LTD.	20.6x	4.23x	17.36x	1.22%	30.47B
EMAAR PROPERTIES	5.54x	0.61x	1.25x	8.96%	26.85B
MITSUI FUDOSAN CO., LTD.	14.22x	3.1x	14.85x	2.47%	25.48B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.13x	6.83x	18.33x	1.41%	21.41B
CK ASSET HOLDINGS LIMITED	8.95x	2.31x	7.1x	4.07%	21.11B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.17x	1.64x	14.26x	3.72%	18.66B
Average	12.65x	5.17x	13.04x	3.62%	24.62B
Weighted average by Cap.	12.86x	3.43x	11.88x	3.62%