Company Valuation: Property For Industry Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 1,232 1,188 1,080 1,120 1,216 1,130 - -
Change - -3.6% -9.08% 3.74% 8.54% -7.02% - -
Enterprise Value (EV) 1 1,832 1,833 1,754 1,822 1,997 1,975 2,050 2,093
Change - 0.07% -4.33% 3.89% 9.58% -1.09% 3.78% 2.09%
P/E -88.4x -12.1x - 10.6x 15.6x 12.4x 13.5x 9.7x
PBR 0.82x 0.87x - 0.79x 0.83x 0.75x 0.73x 0.71x
PEG - -0x - - -0.6x 0.7x -1.59x 0.2x
Capitalization / Revenue 12.9x 12.8x - 10.6x 10.1x 9.32x 8.75x 8.09x
EV / Revenue 19.2x 19.8x - 17.3x 16.5x 16.3x 15.9x 15x
EV / EBITDA 21.6x 22.1x - 18.9x 18.2x 18.5x 18x 16.6x
EV / EBIT 21.6x 22.2x - 19.3x 18.4x 18.7x 18.1x 16.9x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.081 0.083 - 0.086 0.095 0.098 0.1005 0.1023
Rate of return 3.32% 3.51% - 3.86% 3.93% 4.36% 4.47% 4.55%
EPS 2 -0.0276 -0.1948 - 0.211 0.1547 0.1818 0.1664 0.232
Distribution rate -293% -42.6% - 40.8% 61.4% 53.9% 60.4% 44.1%
Net sales 1 95.66 92.78 - 105.6 120.8 121.2 129.3 139.8
EBITDA 1 85 83.01 - 96.52 109.8 106.5 114.1 126.1
EBIT 1 84.82 82.44 - 94.39 108.4 105.8 113.4 123.6
Net income 1 -13.94 -97.79 - 106 77.72 87.7 103.6 122.7
Net Debt 1 600.2 645.9 674.2 702.1 781 844.6 919.3 962.2
Reference price 2 2.440 2.365 2.150 2.230 2.420 2.250 2.250 2.250
Nbr of stocks (in thousands) 504,881 502,129 502,199 502,284 502,379 502,379 - -
Announcement Date 20/02/23 25/02/24 26/08/24 24/08/25 23/08/26 - - -
1NZD in Million2NZD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.43x16.33x18.59x4.34% 660M
5.81x16.44x20.57x5.52% 7.55B
10.87x12.35x15.43x2.44% 3.12B
14.12x7.47x18.17x4.36% 2.14B
10.61x - - - 1.63B
8.77x3.33x8.64x4.28% 1.14B
13.98x15.85x18.4x1.15% 1.02B
8.78x12.08x23.81x-.--% 781M
11.73x12.93x17.66x-.--% 578M
Average 10.79x 12.10x 17.66x 2.76% 2.07B
Weighted average by Cap. 9.20x 13.32x 18.37x 3.97%

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% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!