|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.650 AUD | +0.76% |
|
+1.15% | +3.52% |
| 06-15 | Vicinity Centres Announce Board Changes | CI |
| 06-15 | Vicinity Centres Appoints Patrick Allaway as Chairman-Elect as Trevor Gerber Announces Retirement | MT |
Company Valuation: Vicinity Centres
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,033 | 8,353 | 8,399 | 8,422 | 11,270 | 12,297 | - | - |
| Change | - | 18.77% | 0.54% | 0.27% | 33.82% | 9.11% | - | - |
| Enterprise Value (EV) 1 | 10,268 | 12,050 | 12,280 | 12,602 | 15,648 | 16,968 | 17,174 | 17,400 |
| Change | - | 17.36% | 1.9% | 2.63% | 24.17% | 8.44% | 1.21% | 1.32% |
| P/E | -27.2x | 6.89x | 33.4x | 15.4x | 11.2x | 12.2x | 14.8x | 15.9x |
| PBR | 0.71x | 0.77x | 0.79x | 0.79x | 1.01x | 1.04x | 0.99x | 0.94x |
| PEG | - | -0x | -0.4x | 0x | 0.1x | -9.86x | -0.9x | -2.19x |
| Capitalization / Revenue | 8.91x | 9.77x | 8.74x | 8.88x | 11.6x | 12.5x | 11.6x | 10.9x |
| EV / Revenue | 13x | 14.1x | 12.8x | 13.3x | 16.2x | 17.2x | 16.2x | 15.4x |
| EV / EBITDA | 14.6x | 15.7x | 14.2x | 14.1x | 17.7x | 18.9x | 17.9x | 17.2x |
| EV / EBIT | 14.6x | 15.8x | 14.2x | 14.1x | 17.7x | 18.9x | 17.8x | 17.1x |
| EV / FCF | 21.2x | 36x | 33.4x | 35.7x | 72.5x | 29.5x | 28.9x | 26.6x |
| FCF Yield | 4.73% | 2.78% | 2.99% | 2.8% | 1.38% | 3.39% | 3.46% | 3.76% |
| Dividend per Share 2 | 0.1 | 0.104 | 0.12 | 0.1175 | 0.12 | 0.1234 | 0.1312 | 0.1388 |
| Rate of return | 6.47% | 5.67% | 6.5% | 6.35% | 4.86% | 4.66% | 4.95% | 5.24% |
| EPS 2 | -0.0567 | 0.2664 | 0.0553 | 0.1199 | 0.2199 | 0.2172 | 0.1796 | 0.1666 |
| Distribution rate | -176% | 39% | 217% | 98% | 54.6% | 56.8% | 73% | 83.3% |
| Net sales 1 | 789.1 | 855.3 | 960.7 | 948.1 | 967.7 | 985.1 | 1,060 | 1,128 |
| EBITDA 1 | 702.7 | 766.1 | 864 | 895.6 | 885.8 | 895.9 | 957.1 | 1,009 |
| EBIT 1 | 702.7 | 760.6 | 864 | 895.6 | 881.6 | 899 | 963.3 | 1,018 |
| Net income 1 | -258 | 1,215 | 252.3 | 547.1 | 1,005 | 980 | 804.9 | 814.5 |
| Net Debt 1 | 3,235 | 3,697 | 3,881 | 4,181 | 4,377 | 4,671 | 4,877 | 5,104 |
| Reference price 2 | 1.545 | 1.835 | 1.845 | 1.850 | 2.470 | 2.650 | 2.650 | 2.650 |
| Nbr of stocks (in thousands) | 4,552,275 | 4,552,275 | 4,552,275 | 4,552,275 | 4,562,878 | 4,640,336 | - | - |
| Announcement Date | 17/08/21 | 16/08/22 | 15/08/23 | 19/08/24 | 19/08/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.2x | 17.22x | 18.94x | 4.66% | 8.6B | |
| 35.98x | 15.5x | 19.93x | 3.93% | 74.52B | |
| 31.69x | 11.76x | 16.27x | 4.02% | 17.6B | |
| 33.29x | 12.39x | 18.23x | 3.7% | 15B | |
| 15.54x | 11.18x | 16.26x | 6.45% | 12.83B | |
| 27.61x | 10.52x | 15.54x | 3.83% | 9.95B | |
| 41.5x | 16.17x | 19.48x | 3.96% | 9.67B | |
| 24.1x | 14.74x | 16.21x | 4.92% | 9.39B | |
| -191.69x | 12.62x | 19.44x | 2.66% | 7.69B | |
| 11.62x | 7.9x | 10.45x | 8.43% | 6.75B | |
| Average | 4.18x | 13.00x | 17.08x | 4.65% | 17.2B | |
| Weighted average by Cap. | 20.64x | 13.89x | 18.21x | 4.31% |
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
- VCX Stock
- Valuation Vicinity Centres
Select your edition
All financial news and data tailored to specific country editions
