Valuation Stockland

Stocks

Market Closed - Australian S.E. 10:13:59 14/08/2026 +04			5-day change	1st Jan Change
4.310 ^AUD	+1.65%		-0.23%	-24.78%

07-22	Stockland Appoints Chair	MT
07-13	Stockland Expands Australian Logistics Partnership With M&G Real Estate, Adding AU$438 Million in Assets	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	11,100	8,605	9,603	9,933	12,835	10,456	-	-
Change	-	-22.48%	11.6%	3.43%	29.22%	-18.54%	-	-
Enterprise Value (EV) ¹	14,692	12,699	13,239	13,944	17,367	15,422	15,571	15,683
Change	-	-13.57%	4.26%	5.32%	24.55%	-11.2%	0.97%	0.72%
P/E	10.1x	6.26x	22x	32.8x	15.6x	11.9x	11.4x	10.8x
PBR	1.16x	0.83x	0.94x	1x	1.26x	0.98x	0.94x	0.9x
PEG	-	0.3x	-0.3x	-1.1x	0x	2.25x	2.61x	1.72x
Capitalization / Revenue	4.03x	3.02x	3.42x	3.32x	4.1x	2.61x	2.55x	2.45x
EV / Revenue	5.33x	4.46x	4.71x	4.66x	5.55x	3.85x	3.8x	3.67x
EV / EBITDA	18.4x	16.2x	15.1x	16.6x	19.7x	14.9x	14.8x	13.8x
EV / EBIT	18.7x	16.6x	15.4x	17x	20.1x	15.1x	14.8x	13.9x
EV / FCF	22.9x	14.2x	42.8x	423x	53.4x	60.7x	23.3x	21.9x
FCF Yield	4.36%	7.06%	2.33%	0.24%	1.87%	1.65%	4.3%	4.57%
Dividend per Share ²	0.246	0.266	0.262	0.246	0.252	0.2511	0.2499	0.2563
Rate of return	5.28%	7.37%	6.5%	5.9%	4.7%	5.83%	5.8%	5.95%
EPS ²	0.462	0.577	0.183	0.127	0.343	0.3611	0.3769	0.4005
Distribution rate	53.2%	46.1%	143%	194%	73.5%	69.5%	66.3%	64%
Net sales ¹	2,756	2,847	2,808	2,989	3,131	4,003	4,092	4,268
EBITDA ¹	797	784	878	838	882	1,035	1,053	1,139
EBIT ¹	784	767	861	822	864	1,021	1,049	1,126
Net income ¹	1,105	1,381	438	305	826	862.9	918.7	987.5
Net Debt ¹	3,592	4,094	3,636	4,011	4,532	4,966	5,116	5,228
Reference price ²	4.660	3.610	4.030	4.170	5.360	4.310	4.310	4.310
Nbr of stocks (in thousands)	2,382,024	2,383,654	2,382,994	2,381,896	2,394,542	2,425,901	-	-
Announcement Date	19/08/21	18/08/22	23/08/23	21/08/24	19/08/25	-	-	-

¹AUD in Million²AUD

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.($)
STOCKLAND	11.74x	3.81x	14.73x	5.92%	7.26B
SUN HUNG KAI PROPERTIES LIMITED	15.26x	4.86x	13.08x	3.32%	43.43B
CHINA RESOURCES LAND LIMITED	8.97x	1.53x	7.99x	3.96%	31.01B
MITSUBISHI ESTATE CO., LTD.	18.33x	4.04x	16.49x	1.34%	27.94B
EMAAR PROPERTIES	6.26x	0.37x	0.73x	8.94%	26.9B
MITSUI FUDOSAN CO., LTD.	13.59x	3.04x	14.66x	2.6%	24.61B
CK ASSET HOLDINGS LIMITED	12.43x	2.19x	7.83x	3.82%	21.45B
ALPHA DHABI HOLDING	8.18x	0.91x	3.3x	2.73%	20.93B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.68x	6.6x	17.64x	1.56%	19.77B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.32x	1.66x	14.33x	3.66%	18.8B
Average	11.88x	2.90x	11.08x	3.79%	24.21B
Weighted average by Cap.	12.16x	2.94x	10.82x	3.68%