Company Valuation: Property For Industry Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,437 1,232 1,188 1,080 1,120 1,196 - -
Change - -14.3% -3.6% -9.08% 3.74% 6.75% - -
Enterprise Value (EV) 1 2,035 1,832 1,833 1,754 1,822 1,968 2,029 2,093
Change - -9.97% 0.07% -4.33% 3.89% 8.02% 3.09% 3.15%
P/E Ratio 3.17x -88.4x -12.1x - 10.6x 12.9x 10.8x 10.4x
PBR 0.92x 0.82x 0.87x - 0.79x 0.8x 0.78x 0.75x
PEG - 1x -0x - - -1x 0.5x 2.73x
Capitalization / Revenue 15.2x 12.9x 12.8x - 10.6x 9.96x 9.9x 9.26x
EV / Revenue 21.6x 19.2x 19.8x - 17.3x 16.4x 16.8x 16.2x
EV / EBITDA 23.7x 21.6x 22.1x - 18.9x 18.4x 18.9x 18.1x
EV / EBIT 23.8x 21.6x 22.2x - 19.3x 18.6x 19.1x 18.3x
EV / FCF 63.3x - - - 206x -50.9x -98.5x -61.9x
FCF Yield 1.58% - - - 0.49% -1.97% -1.02% -1.62%
Dividend per Share 2 0.079 0.081 0.083 - 0.086 0.095 0.0975 0.1
Rate of return 2.77% 3.32% 3.51% - 3.86% 3.99% 4.1% 4.2%
EPS 2 0.8996 -0.0276 -0.1948 - 0.211 0.1839 0.2204 0.2288
Distribution rate 8.78% -293% -42.6% - 40.8% 51.7% 44.2% 43.7%
Net sales 1 94.3 95.66 92.78 - 105.6 120 120.8 129.1
EBITDA 1 85.69 85 83.01 - 96.52 107.1 107.1 115.4
EBIT 1 85.51 84.82 82.44 - 94.39 105.6 106.4 114.3
Net income 1 452.8 -13.94 -97.79 - 106 92.47 100.4 123.1
Net Debt 1 597.6 600.2 645.9 674.2 702.1 772.5 833.3 897.2
Reference price 2 2.855 2.440 2.365 2.150 2.230 2.380 2.380 2.380
Nbr of stocks (in thousands) 503,479 504,881 502,129 502,199 502,284 502,379 - -
Announcement Date 20/02/22 20/02/23 25/02/24 26/08/24 24/08/25 - - -
1NZD in Million2NZD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.16x16.57x18.56x3.93% 703M
5.68x16.88x20.96x4.73% 8.57B
14.64x13.13x16.39x2.52% 3.14B
14.73x7.59x17.98x4.11% 2.25B
20.37x - - - 2.09B
16.01x16.14x18.77x0.52% 1.13B
8.95x3.11x9.01x4.44% 941M
11.08x13.12x26.61x-.--% 701M
15.35x13.97x19.29x-.--% 599M
Average 13.33x 12.56x 18.45x 2.53% 2.24B
Weighted average by Cap. 11.08x 14.05x 19.10x 3.61%

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

  1. Stock Market
  2. Stocks
  3. PFI Stock
  4. Valuation Property For Industry Limited
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!