|
Market Closed -
Australian S.E.
09:10:01 24/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 17.01 AUD | -0.12% |
|
-8.74% | -8.84% |
| 09-22 | Private equity, foreign investors fuel Aussie M&A activity in 2026 | RE |
| 09-21 | Windflower Pte. Limited cancelled the acquisition of Perpetual Limited. | CI |
Company Valuation: Perpetual Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,620 | 2,889 | 2,390 | 2,023 | 1,758 | 1,940 | - | - |
| Change | - | 78.37% | -17.27% | -15.34% | -13.1% | 10.32% | - | - |
| Enterprise Value (EV) 1 | 1,703 | 3,360 | 2,848 | 2,416 | 2,056 | 1,733 | 1,622 | 1,508 |
| Change | - | 97.35% | -15.25% | -15.16% | -14.91% | -15.71% | -6.39% | -7.01% |
| P/E | 16.4x | 36.4x | -5.06x | -34.7x | 20.3x | 20.6x | 13x | 11.5x |
| PBR | 1.75x | 1.21x | 1.35x | 1.23x | 1.15x | 1.25x | 1.2x | 1.15x |
| PEG | - | -0.6x | 0x | 0.4x | -0x | 2.49x | 0.2x | 0.9x |
| Capitalization / Revenue | 2.16x | 2.85x | 1.79x | 1.47x | 1.28x | 1.62x | 1.73x | 1.68x |
| EV / Revenue | 2.27x | 3.31x | 2.13x | 1.76x | 1.5x | 1.45x | 1.44x | 1.3x |
| EV / EBITDA | 8.01x | 10.8x | 6.96x | 6.04x | 5.09x | 5.16x | 5.1x | 4.48x |
| EV / EBIT | 8.1x | 13.2x | 8.28x | 7.09x | 5.93x | 5.97x | 5.84x | 5.1x |
| EV / FCF | 10.9x | 30.7x | 10.8x | 12.3x | 8.01x | 9.22x | 7.42x | 6.03x |
| FCF Yield | 9.15% | 3.26% | 9.29% | 8.13% | 12.5% | 10.9% | 13.5% | 16.6% |
| Dividend per Share 2 | 2.09 | 1.55 | 1.18 | 1.15 | 1.22 | 1.079 | 1.103 | 1.178 |
| Rate of return | 7.24% | 5.99% | 5.54% | 6.37% | 7.87% | 6.34% | 6.48% | 6.93% |
| EPS 2 | 1.765 | 0.711 | -4.208 | -0.521 | 0.762 | 0.8249 | 1.307 | 1.475 |
| Distribution rate | 118% | 218% | -28% | -221% | 160% | 131% | 84.4% | 79.8% |
| Net sales 1 | 749.6 | 1,014 | 1,335 | 1,373 | 1,374 | 1,197 | 1,124 | 1,158 |
| EBITDA 1 | 212.6 | 310 | 408.9 | 399.9 | 403.9 | 336.1 | 318.2 | 336.4 |
| EBIT 1 | 210.2 | 254.1 | 344 | 340.6 | 346.5 | 290.2 | 277.5 | 295.8 |
| Net income 1 | 101.2 | 59 | -472.2 | -58.2 | 88.9 | 112.7 | 149 | 167 |
| Net Debt 1 | 83 | 471.2 | 457.7 | 392.6 | 297.3 | -207.1 | -317.9 | -431.5 |
| Reference price 2 | 28.88 | 25.88 | 21.31 | 18.06 | 15.50 | 17.01 | 17.01 | 17.01 |
| Nbr of stocks (in thousands) | 56,079 | 111,624 | 112,148 | 112,026 | 113,434 | 114,036 | - | - |
| Announcement Date | 8/24/22 A | 8/23/23 A | 8/28/24 A | 8/27/25 A | 8/26/26 A | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.64x | 1.45x | 5.16x | 6.34% | 1.37B | |
| 19.34x | 5.5x | 11.77x | 2.16% | 164B | |
| 13.78x | 3.38x | - | 2.56% | 147B | |
| 16.22x | 7.3x | - | 1.54% | 101B | |
| 20.22x | 11.39x | 16.52x | 4.44% | 72.35B | |
| 13.44x | 5.21x | - | 1.95% | 49.43B | |
| 11.03x | 1.64x | 5.04x | 1.33% | 44.41B | |
| 5.12x | 5.3x | 3.81x | 3.57% | 35.27B | |
| 13.64x | 5.06x | 15.79x | 1.93% | 31.83B | |
| Average | 14.82x | 5.14x | 9.68x | 2.87% | 71.95B | |
| Weighted average by Cap. | 15.61x | 5.63x | 11.43x | 2.41% |
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
- PPT Stock
- Valuation Perpetual Limited
Select your edition
All financial news and data tailored to specific country editions
