Valuation ALS Limited

Equities

Market Closed - Australian S.E. Other stock markets 07:10:13 12/05/2026 BST			5-day change	1st Jan Change
21.34 ^AUD	-3.83%		-0.61%	-3.18%

05-05	Als identifies unauthorised third-party access to IT systems	RE
05-05	Australia's ALS restores most services after cyber incident; data impact under review	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	4,669	6,481	5,984	6,356	7,471	10,831	-	-
Change	-	38.83%	-7.68%	6.23%	17.53%	44.98%	-	-
Enterprise Value (EV) ¹	5,468	7,596	7,007	7,532	8,895	12,207	12,193	12,094
Change	-	38.93%	-7.76%	7.49%	18.1%	37.23%	-0.11%	-0.81%
P/E ratio	27.2x	34.1x	20.6x	495x	29.4x	32.9x	25.5x	23.3x
PBR	4.37x	5.77x	4.38x	5.31x	5.84x	6.32x	5.94x	5.45x
PEG	-	3.3x	0.4x	-5.2x	0x	1.2x	0.9x	2.45x
Capitalization / Revenue	2.65x	3.07x	2.47x	2.46x	2.49x	3.25x	2.96x	2.79x
EV / Revenue	3.1x	3.6x	2.89x	2.91x	2.97x	3.66x	3.34x	3.12x
EV / EBITDA	12.9x	13.9x	10.8x	11.3x	12.2x	15x	13x	12.1x
EV / EBIT	18.1x	18.6x	14.3x	15.3x	17.3x	20.7x	17.6x	16.2x
EV / FCF	28.9x	45.2x	23.8x	26.3x	36.4x	54.8x	33.6x	27.4x
FCF Yield	3.45%	2.21%	4.19%	3.8%	2.75%	1.82%	2.98%	3.65%
Dividend per Share ²	0.231	0.328	0.397	0.392	0.385	0.4229	0.5097	0.5634
Rate of return	2.39%	2.45%	3.21%	2.99%	2.5%	1.91%	2.3%	2.54%
EPS ²	0.3562	0.3926	0.5996	0.0265	0.525	0.6742	0.87	0.9526
Distribution rate	64.9%	83.5%	66.2%	1,479%	73.3%	62.7%	58.6%	59.1%
Net sales ¹	1,761	2,108	2,421	2,586	2,999	3,336	3,655	3,878
EBITDA ¹	425.1	547.2	648	665.7	727.7	815	936.3	1,003
EBIT ¹	301.4	409.4	490.7	491.8	515	588.7	694.1	748.4
Net income ¹	172.6	190.5	291.2	12.9	256.2	340	442.9	486.6
Net Debt ¹	799.1	1,115	1,023	1,175	1,424	1,376	1,362	1,263
Reference price ²	9.68	13.40	12.36	13.13	15.41	22.19	22.19	22.19
Nbr of stocks (in thousands)	482,291	483,686	484,115	484,104	484,802	507,543	-	-
Announcement Date	25/05/21	24/05/22	28/05/23	20/05/24	26/05/25	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ALS LIMITED	32.91x	3.79x	15.51x	1.91%	8.17B
CINTAS CORPORATION	33.69x	6.06x	21.9x	1.03%	65.88B
RB GLOBAL, INC.	36.21x	4.34x	14.12x	1.24%	19.46B
JACOBS SOLUTIONS INC.	27.01x	1.12x	11.39x	1.21%	13.82B
BUREAU VERITAS SA	18.05x	1.96x	9.7x	3.86%	13.6B
INTERTEK GROUP PLC	21.45x	2.47x	10.64x	3.47%	10.43B
ISS A/S	14.14x	0.62x	8.98x	1.56%	6.56B
GENPACT LIMITED	8.82x	1.01x	5.35x	2.39%	5.31B
DKSH HOLDING AG	16.55x	0.36x	8.24x	4.39%	4.98B
Average	23.20x	2.42x	11.76x	2.34%	16.47B
Weighted average by Cap.	28.73x	4.01x	16.01x	1.74%