|
Delayed
Australian S.E.
04:10:12 28/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 64.69 AUD | -0.43% |
|
+0.61% | +25.66% |
| 10-22 | ASX needs to bolster tech before shortening trade settlement, experts say | RE |
| 10-22 | ASX Limited - Shareholder/Analyst Call |
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 | 12,682 | - | - |
| Change | - | -22.9% | -4.62% | 16.27% | -23.04% | 21.85% | - | - |
| Enterprise Value (EV) 1 | 1,886 | 11,014 | 10,204 | 12,094 | 8,998 | 11,632 | 11,586 | 11,482 |
| Change | - | 484.02% | -7.36% | 18.53% | -25.6% | 29.28% | -0.4% | -0.89% |
| P/E | 31.1x | 38.4x | 24.5x | 26.9x | 21.4x | 24x | 24.9x | 23.6x |
| PBR | 4.16x | 3.35x | 3.12x | 3.5x | 2.61x | 3.06x | 2.98x | 2.88x |
| PEG | - | -1x | 0.5x | 4.61x | -5.61x | 2.71x | -6.47x | 4.4x |
| Capitalization / Revenue | 15.5x | 12.1x | 11.2x | 12.2x | 8.3x | 9.39x | 8.98x | 8.55x |
| EV / Revenue | 1.84x | 10.9x | 9.87x | 10.9x | 7.17x | 8.61x | 8.21x | 7.74x |
| EV / EBITDA | 2.55x | 16.4x | 15.9x | 17.4x | 11.8x | 15x | 14.5x | 13.6x |
| EV / EBIT | 2.74x | 17.3x | 16.9x | 18.7x | 12.9x | 17.1x | 17.1x | 16.2x |
| EV / FCF | 19.3x | -3.14x | 29.8x | 95.3x | 109x | 28x | 28.2x | 25.3x |
| FCF Yield | 5.18% | -31.8% | 3.36% | 1.05% | 0.92% | 3.57% | 3.54% | 3.95% |
| Dividend per Share 2 | 2.36 | 2.283 | 2.08 | 2.233 | 2.065 | 2.022 | 2.076 | 2.207 |
| Rate of return | 2.89% | 3.62% | 3.47% | 3.2% | 3.87% | 3.11% | 3.2% | 3.4% |
| EPS 2 | 2.627 | 1.639 | 2.448 | 2.591 | 2.492 | 2.712 | 2.608 | 2.748 |
| Distribution rate | 89.8% | 139% | 85% | 86.2% | 82.9% | 74.5% | 79.6% | 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 | 776.2 | 800.2 | 841.9 |
| EBIT 1 | 689.2 | 635.6 | 604.8 | 646.9 | 697.2 | 679.1 | 676.1 | 709.7 |
| Net income 1 | 508.5 | 317.3 | 474.2 | 502.6 | 484.9 | 532 | 512.2 | 543.7 |
| Net Debt 1 | -13,931 | -1,181 | -1,428 | -1,430 | -1,410 | -1,050 | -1,096 | -1,200 |
| Reference price 2 | 81.71 | 63.00 | 60.00 | 69.76 | 53.32 | 64.97 | 64.97 | 64.97 |
| Nbr of stocks (in thousands) | 193,578 | 193,577 | 193,858 | 193,863 | 195,195 | 195,198 | - | - |
| Announcement Date | 17/08/22 | 16/08/23 | 15/08/24 | 13/08/25 | 12/08/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.18x | 8.7x | 15.14x | 3.08% | 8.99B | |
| 25.69x | 15.5x | 21.67x | 3.74% | 110B | |
| 22.48x | 9.73x | 14.46x | 1.32% | 89.85B | |
| 24.6x | 9.21x | 15.37x | 1.5% | 63.37B | |
| 23.48x | 13.76x | 17.35x | 3.8% | 60B | |
| 32.39x | 5.37x | 10.77x | 1.8% | 59.88B | |
| 29.13x | 11.15x | 18.72x | 1.15% | 58.12B | |
| 35.35x | 10.14x | 18.64x | 0.47% | 26.04B | |
| 23.67x | 9.25x | 14.61x | 2.13% | 20.12B | |
| Average | 26.78x | 10.31x | 16.30x | 2.11% | 55.18B | |
| Weighted average by Cap. | 26.31x | 11.06x | 16.82x | 2.24% |
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
