XASXSGP
Market cap7.19bUSD
Dec 20, Last price
4.83AUD
1D
-0.62%
1Q
-9.89%
Jan 2017
5.46%
Name
Stockland Corporation Ltd
Chart & Performance
Profile
Stockland (ASX:SGP) was founded in 1952 and has grown to become one of Australia's largest diversified property groups owning, developing and managing a large portfolio of shopping centres, residential communities, workplace and logistic assets and retirement living villages. Stockland is consistently rated as one of the most sustainable real estate companies in the world by the Dow Jones Sustainability World Index (DJSI). Stockland is also an Employer of Choice for Gender Equality, as recognised by the Workplace Gender Equality Agency.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 2,989,000 3.35% | 2,892,000 1.58% | 2,847,000 7.80% | |||||||
Cost of revenue | 2,271,000 | 2,030,000 | 1,762,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 718,000 | 862,000 | 1,085,000 | |||||||
NOPBT Margin | 24.02% | 29.81% | 38.11% | |||||||
Operating Taxes | 33,000 | 77,000 | 62,000 | |||||||
Tax Rate | 4.60% | 8.93% | 5.71% | |||||||
NOPAT | 685,000 | 785,000 | 1,023,000 | |||||||
Net income | 305,000 -30.68% | 440,000 -68.14% | 1,381,000 24.98% | |||||||
Dividends | (535,000) | (631,000) | (603,000) | |||||||
Dividend yield | 5.34% | 6.52% | 6.98% | |||||||
Proceeds from repurchase of equity | (23,000) | (15,000) | (17,000) | |||||||
BB yield | 0.23% | 0.16% | 0.20% | |||||||
Debt | ||||||||||
Debt current | 261,000 | 206,000 | 938,000 | |||||||
Long-term debt | 4,537,000 | 3,779,000 | 3,574,000 | |||||||
Deferred revenue | (2,367,000) | |||||||||
Other long-term liabilities | 809,000 | 73,000 | 188,000 | |||||||
Net debt | 3,304,000 | 2,719,000 | 3,231,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 114,000 | 332,000 | 918,000 | |||||||
CAPEX | (4,000) | (23,000) | (22,000) | |||||||
Cash from investing activities | 101,000 | 763,000 | (976,000) | |||||||
Cash from financing activities | 233,000 | (1,223,000) | (705,000) | |||||||
FCF | 422,000 | (3,758,000) | 1,405,000 | |||||||
Balance | ||||||||||
Cash | 807,000 | 306,000 | 399,000 | |||||||
Long term investments | 687,000 | 960,000 | 882,000 | |||||||
Excess cash | 1,344,550 | 1,121,400 | 1,138,650 | |||||||
Stockholders' equity | 9,893,000 | 10,216,000 | 10,398,000 | |||||||
Invested Capital | 14,121,450 | 14,176,600 | 15,166,350 | |||||||
ROIC | 4.84% | 5.35% | 7.06% | |||||||
ROCE | 4.63% | 5.62% | 6.65% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,403,613 | 2,399,911 | 2,391,566 | |||||||
Price | 4.17 3.47% | 4.03 11.63% | 3.61 -22.53% | |||||||
Market cap | 10,023,068 3.63% | 9,671,640 12.02% | 8,633,554 -22.57% | |||||||
EV | 13,327,068 | 12,430,640 | 11,901,554 | |||||||
EBITDA | 734,000 | 871,000 | 1,093,000 | |||||||
EV/EBITDA | 18.16 | 14.27 | 10.89 | |||||||
Interest | 111,000 | 82,000 | 185,000 | |||||||
Interest/NOPBT | 15.46% | 9.51% | 17.05% |