|
Market Closed -
Australian S.E.
08:10:21 10/11/2026 +03
|
5-day change | 1st Jan Change | ||
| 66.54 AUD | +0.77% |
|
+0.67% | +29.35% |
| 11-05 | ASX Says Total New Capital Quoted Fell in October | MT |
| 10-22 | ASX needs to bolster tech before shortening trade settlement, experts say | RE |
Company Valuation: ASX Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 15,817 | 12,195 | 11,631 | 13,524 | 10,408 | 12,988 | - | - |
| Change | - | -22.9% | -4.62% | 16.27% | -23.04% | 24.8% | - | - |
| Enterprise Value (EV) 1 | 1,886 | 11,014 | 10,204 | 12,094 | 8,998 | 11,940 | 11,894 | 11,792 |
| Change | - | 484.02% | -7.36% | 18.53% | -25.6% | 32.7% | -0.38% | -0.86% |
| P/E | 31.1x | 38.4x | 24.5x | 26.9x | 21.4x | 24.5x | 25.6x | 24.2x |
| PBR | 4.16x | 3.35x | 3.12x | 3.5x | 2.61x | 3.14x | 3.05x | 2.95x |
| PEG | - | -1x | 0.5x | 4.61x | -5.61x | 2.75x | -5.9x | 4.19x |
| Capitalization / Revenue | 15.5x | 12.1x | 11.2x | 12.2x | 8.3x | 9.62x | 9.2x | 8.75x |
| EV / Revenue | 1.84x | 10.9x | 9.87x | 10.9x | 7.17x | 8.84x | 8.43x | 7.95x |
| EV / EBITDA | 2.55x | 16.4x | 15.9x | 17.4x | 11.8x | 15.4x | 14.9x | 14x |
| EV / EBIT | 2.74x | 17.3x | 16.9x | 18.7x | 12.9x | 17.6x | 17.6x | 16.6x |
| EV / FCF | 19.3x | -3.14x | 29.8x | 95.3x | 109x | 28.8x | 29x | 26x |
| FCF Yield | 5.18% | -31.8% | 3.36% | 1.05% | 0.92% | 3.48% | 3.45% | 3.84% |
| Dividend per Share 2 | 2.36 | 2.283 | 2.08 | 2.233 | 2.065 | 2.022 | 2.075 | 2.205 |
| Rate of return | 2.89% | 3.62% | 3.47% | 3.2% | 3.87% | 3.04% | 3.12% | 3.31% |
| EPS 2 | 2.627 | 1.639 | 2.448 | 2.591 | 2.492 | 2.714 | 2.596 | 2.746 |
| Distribution rate | 89.8% | 139% | 85% | 86.2% | 82.9% | 74.5% | 79.9% | 80.3% |
| Net sales 1 | 1,023 | 1,010 | 1,034 | 1,107 | 1,255 | 1,351 | 1,412 | 1,484 |
| EBITDA 1 | 739.5 | 672.5 | 641.8 | 695.3 | 765 | 776.3 | 800 | 841.6 |
| EBIT 1 | 689.2 | 635.6 | 604.8 | 646.9 | 697.2 | 679.2 | 675.9 | 709.5 |
| Net income 1 | 508.5 | 317.3 | 474.2 | 502.6 | 484.9 | 532.2 | 511.9 | 543.2 |
| Net Debt 1 | -13,931 | -1,181 | -1,428 | -1,430 | -1,410 | -1,049 | -1,094 | -1,197 |
| Reference price 2 | 81.71 | 63.00 | 60.00 | 69.76 | 53.32 | 66.54 | 66.54 | 66.54 |
| Nbr of stocks (in thousands) | 193,578 | 193,577 | 193,858 | 193,863 | 195,195 | 195,198 | - | - |
| Announcement Date | 8/17/22 A | 8/16/23 A | 8/15/24 A | 8/13/25 A | 8/12/26 A | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.33x | 8.77x | 15.25x | 3.06% | 8.9B | |
| 25.51x | 15.33x | 21.48x | 3.72% | 109B | |
| 23.27x | 10.55x | 15.49x | 1.25% | 97.26B | |
| 24.58x | 9.19x | 15.3x | 1.51% | 63.62B | |
| 24.89x | 14.27x | 18.12x | 3.6% | 61.96B | |
| 32.46x | 5.37x | 10.76x | 1.79% | 60.25B | |
| 30x | 11.51x | 19.29x | 1.11% | 60.21B | |
| 36.17x | 10.53x | 19.32x | 0.43% | 26.81B | |
| 21.09x | 8.45x | 13.17x | 2.38% | 18.52B | |
| Average | 26.92x | 10.44x | 16.46x | 2.09% | 56B | |
| Weighted average by Cap. | 26.63x | 11.25x | 17.08x | 2.18% |
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
- ASX Stock
- Valuation ASX Limited
Select your edition
All financial news and data tailored to specific country editions
