|
End-of-day quote
New Zealand S.E.
02/10/2026
|
5-day change | 1st Jan Change | ||
| 0.9000 NZD | -1.64% |
|
-1.10% | -14.69% |
| 09-11 | NZX Biggest Gainers | MT |
| 08-31 | Kiwi Property Group Limited Announces Cash Dividend for the First Quarter of 2027, Payable on 18 September 2026 | CI |
Company Valuation: Kiwi Property Group Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,727 | 1,430 | 1,337 | 1,414 | 1,500 | 1,485 | - | - |
| Change | - | -17.22% | -6.47% | 5.73% | 6.11% | -0.99% | - | - |
| Enterprise Value (EV) 1 | 2,851 | 2,543 | 2,514 | 2,685 | 2,707 | 2,511 | 2,504 | 2,483 |
| Change | - | -10.82% | -1.13% | 6.78% | 0.84% | -7.23% | -0.28% | -0.84% |
| P/E | 7.7x | -6.28x | -646x | 24.4x | 29.7x | 12x | 9.46x | 8.86x |
| PBR | 0.76x | 0.74x | 0.72x | 0.76x | 0.82x | 0.79x | 0.77x | 0.76x |
| PEG | - | 0x | 6.5x | -0x | -2.1x | 0x | 0.4x | 1.32x |
| Capitalization / Revenue | 9.23x | 7.02x | 7.23x | 7.28x | 7.27x | 7.86x | 7.73x | 7.5x |
| EV / Revenue | 15.2x | 12.5x | 13.6x | 13.8x | 13.1x | 13.3x | 13x | 12.5x |
| EV / EBITDA | 17.5x | 13.6x | 14.8x | 14.8x | 14.3x | 15.3x | 15x | 14.5x |
| EV / EBIT | 17.5x | 14.7x | 16.1x | 15.5x | 15x | 15.2x | 14.9x | 14.4x |
| EV / FCF | - | - | - | - | 106x | 12.1x | 25.3x | 18.5x |
| FCF Yield | - | - | - | - | 0.94% | 8.26% | 3.95% | 5.4% |
| Dividend per Share 2 | 0.056 | 0.057 | 0.057 | 0.054 | 0.056 | 0.0575 | 0.0584 | 0.059 |
| Rate of return | 5.09% | 6.26% | 6.79% | 6.21% | 6.15% | 6.39% | 6.49% | 6.56% |
| EPS 2 | 0.1429 | -0.1449 | -0.0013 | 0.0356 | 0.0306 | 0.0751 | 0.0952 | 0.1015 |
| Distribution rate | 39.2% | -39.3% | -4,385% | 152% | 183% | 76.6% | 61.3% | 58.1% |
| Net sales 1 | 187.1 | 203.7 | 184.9 | 194.1 | 206.5 | 188.9 | 192.1 | 198 |
| EBITDA 1 | 163 | 187.1 | 170 | 181.6 | 189.3 | 164.6 | 167.4 | 170.8 |
| EBIT 1 | 163 | 173.6 | 156.3 | 173.1 | 180.2 | 165.2 | 168 | 172.2 |
| Net income 1 | 224.3 | -227.7 | -2.119 | 56.99 | 50.45 | 125.8 | 161.7 | 162.7 |
| Net Debt 1 | 1,124 | 1,113 | 1,177 | 1,271 | 1,207 | 1,026 | 1,019 | 998 |
| Reference price 2 | 1.1000 | 0.9100 | 0.8400 | 0.8700 | 0.9100 | 0.9000 | 0.9000 | 0.9000 |
| Nbr of stocks (in thousands) | 1,570,095 | 1,571,172 | 1,591,972 | 1,625,216 | 1,648,787 | 1,650,542 | - | - |
| Announcement Date | 22/05/22 | 22/05/23 | 26/05/24 | 26/05/25 | 18/05/26 | - | - | - |
1NZD in Million2NZD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.99x | 13.29x | 15.26x | 6.39% | 834M | |
| 60.56x | - | - | - | 64.64B | |
| 13.75x | 4.48x | 12.05x | 3.68% | 39.14B | |
| 5.61x | 0.73x | 1.51x | 8.77% | 27.43B | |
| 8.05x | 1.45x | 8.04x | 4.4% | 26.73B | |
| 17.28x | 3.88x | 15.6x | 1.42% | 26.68B | |
| 13.18x | 3.02x | 14.44x | 2.65% | 24.33B | |
| 9.11x | 3.35x | 7.66x | -.--% | 21.47B | |
| 10.19x | 2x | 8.23x | 4.12% | 20.47B | |
| 7.95x | 0.88x | 3.21x | 2.81% | 20.33B | |
| Average | 15.77x | 3.67x | 9.55x | 3.81% | 27.21B | |
| Weighted average by Cap. | 22.71x | 2.66x | 9.19x | 3.62% |
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
- KPG Stock
- Valuation Kiwi Property Group Limited
Select your edition
All financial news and data tailored to specific country editions
