|
Market Closed -
Deutsche Boerse AG
16:25:02 05/10/2026 +03
|
After hours 23:01:49 | |||
| 14.95 EUR | +0.47% |
|
15.21 | +1.76% |
| 09-18 | Sims Limited - Analyst/Investor Day | |
| 09-08 | ASX Biggest Losers | MT |
Company Valuation: Sims Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,609 | 3,037 | 1,987 | 2,960 | 5,326 | 4,648 | - | - |
| Change | - | 16.39% | -34.56% | 48.97% | 79.89% | -12.71% | - | - |
| Enterprise Value (EV) 1 | 3,058 | 3,533 | 2,679 | 3,567 | 5,975 | 5,013 | 4,909 | 4,781 |
| Change | - | 15.53% | -24.18% | 33.17% | 67.5% | -16.09% | -2.07% | -2.62% |
| P/E | 4.64x | 17.2x | -34.4x | -155x | 22x | 12.5x | 12.2x | 12.3x |
| PBR | 1.04x | 1.14x | 0.78x | 1.14x | 2.03x | 1.58x | 1.46x | 1.4x |
| PEG | - | -0.2x | 0x | 2.3x | -0x | 0.2x | 5.2x | -11.89x |
| Capitalization / Revenue | 0.28x | 0.38x | 0.23x | 0.4x | 0.67x | 0.54x | 0.52x | 0.52x |
| EV / Revenue | 0.33x | 0.44x | 0.31x | 0.48x | 0.75x | 0.58x | 0.55x | 0.53x |
| EV / EBITDA | 3.19x | 7.44x | 8.79x | 8.3x | 8.21x | 6.03x | 5.94x | 6.15x |
| EV / EBIT | 4.04x | 14x | 62.4x | 20.4x | 12.8x | 8.89x | 8.9x | 9.55x |
| EV / FCF | 11.2x | 16.3x | -221x | 34.6x | 27.1x | 10.8x | 10.9x | 13.8x |
| FCF Yield | 8.93% | 6.13% | -0.45% | 2.89% | 3.69% | 9.3% | 9.18% | 7.26% |
| Dividend per Share 2 | 0.91 | 0.35 | 0.1 | 0.23 | 0.34 | 0.6559 | 0.661 | 0.46 |
| Rate of return | 6.64% | 2.22% | 0.97% | 1.5% | 1.23% | 2.71% | 2.73% | 1.9% |
| EPS 2 | 2.956 | 0.917 | -0.299 | -0.099 | 1.253 | 1.941 | 1.987 | 1.966 |
| Distribution rate | 30.8% | 38.2% | -33.4% | -232% | 27.1% | 33.8% | 33.3% | 23.4% |
| Net sales 1 | 9,264 | 8,061 | 8,563 | 7,494 | 8,008 | 8,598 | 8,915 | 8,995 |
| EBITDA 1 | 958.9 | 474.9 | 304.8 | 430 | 727.8 | 831.3 | 826.2 | 776.7 |
| EBIT 1 | 756.1 | 252.2 | 42.9 | 174.9 | 468 | 564.2 | 551.3 | 500.8 |
| Net income 1 | 599.3 | 181.1 | -57.8 | -19 | 245.3 | 363 | 374.2 | 381.8 |
| Net Debt 1 | 448.9 | 496.1 | 691.3 | 606.6 | 649.2 | 365 | 261 | 132.3 |
| Reference price 2 | 13.71 | 15.75 | 10.30 | 15.34 | 27.56 | 24.19 | 24.19 | 24.19 |
| Nbr of stocks (in thousands) | 190,315 | 192,816 | 192,936 | 192,988 | 193,233 | 192,165 | - | - |
| Announcement Date | 8/15/22 A | 8/14/23 A | 8/19/24 A | 8/18/25 A | 8/17/26 A | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.53x | 1.8x | 4.66x | 7.45% | 58.62B | |
| 12.92x | 1.43x | 7.47x | 0.93% | 54.54B | |
| 14.73x | 0.84x | 6.87x | 0.97% | 48.61B | |
| 13.88x | 2.33x | 5.3x | 4.38% | 34.61B | |
| 13.96x | 1.5x | 8.69x | 0.91% | 33.25B | |
| 20.08x | 1.77x | 9.78x | 0.58% | 31.23B | |
| 12.82x | 1.15x | 6.93x | 2.34% | 23.26B | |
| 11.39x | 0.75x | 6.63x | 3.75% | 21.29B | |
| 17.17x | 1.24x | 11.27x | 1.24% | 20.44B | |
| Average | 13.94x | 1.42x | 7.51x | 2.51% | 36.2B | |
| Weighted average by Cap. | 13.45x | 1.47x | 7.14x | 2.75% |
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
- SGM Stock
- I8M Stock
- Valuation Sims Limited
Select your edition
All financial news and data tailored to specific country editions
