|
Market Closed -
Australian S.E.
07:10:04 23/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 14.40 AUD | +0.98% |
|
+3.30% | -38.91% |
| 08-27 | Nick Scali Limited Announces Board Changes | CI |
| 08-13 | Nick Scali Investigates Cybersecurity Incident | MT |
Company Valuation: Nick Scali Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 669.1 | 737.9 | 1,177 | 1,558 | 1,396 | 1,232 | - | - |
| Change | - | 10.29% | 59.51% | 32.33% | -10.38% | -11.76% | - | - |
| Enterprise Value (EV) 1 | 686.1 | 740.3 | 1,137 | 1,528 | 1,361 | 1,203 | 1,190 | 1,178 |
| Change | - | 7.91% | 53.63% | 34.36% | -10.94% | -11.59% | -1.07% | -1.08% |
| P/E | 8.93x | 7.3x | 14x | 27x | 18.4x | 17x | 15.2x | 13.2x |
| PBR | 4.75x | 4.1x | 4.57x | 5.84x | 4.99x | 4.23x | 4.06x | 3.89x |
| PEG | - | 0.2x | -0.7x | -0.9x | 0.6x | -4.05x | 1.3x | 0.9x |
| Capitalization / Revenue | 1.52x | 1.45x | 2.51x | 3.14x | 2.7x | 2.33x | 2.16x | 1.99x |
| EV / Revenue | 1.56x | 1.46x | 2.43x | 3.09x | 2.63x | 2.27x | 2.09x | 1.9x |
| EV / EBITDA | 4.13x | 3.76x | 6.5x | 9.61x | 7.53x | 6.72x | 6.12x | 5.51x |
| EV / EBIT | 5.51x | 4.8x | 8.78x | 14.5x | 10.9x | 10x | 9.01x | 7.97x |
| EV / FCF | 6.6x | 5.92x | 11.1x | 15.1x | 10.4x | 9.9x | 8.4x | 7.63x |
| FCF Yield | 15.1% | 16.9% | 9.03% | 6.6% | 9.66% | 10.1% | 11.9% | 13.1% |
| Dividend per Share 2 | 0.6 | 0.75 | 0.68 | 0.63 | 0.72 | 0.7214 | 0.7922 | 0.9045 |
| Rate of return | 7.26% | 8.23% | 4.92% | 3.46% | 4.41% | 5.01% | 5.5% | 6.28% |
| EPS 2 | 0.925 | 1.248 | 0.987 | 0.675 | 0.885 | 0.8479 | 0.9498 | 1.095 |
| Distribution rate | 64.9% | 60.1% | 68.9% | 93.3% | 81.4% | 85.1% | 83.4% | 82.6% |
| Net sales 1 | 441 | 507.7 | 468.2 | 495.3 | 516.7 | 529.2 | 569.7 | 618.4 |
| EBITDA 1 | 166.1 | 197.1 | 175 | 159.1 | 180.7 | 179.1 | 194.6 | 213.5 |
| EBIT 1 | 124.6 | 154.3 | 129.5 | 105.7 | 124.7 | 119.9 | 132.2 | 147.7 |
| Net income 1 | 74.92 | 101.1 | 80.61 | 57.7 | 75.7 | 73.09 | 81.38 | 92.46 |
| Net Debt 1 | 17.04 | 2.436 | -39.64 | -29.31 | -34.91 | -28.36 | -41.2 | -54.09 |
| Reference price 2 | 8.26 | 9.11 | 13.81 | 18.21 | 16.32 | 14.40 | 14.40 | 14.40 |
| Nbr of stocks (in thousands) | 81,000 | 81,000 | 85,231 | 85,531 | 85,531 | 85,531 | - | - |
| Announcement Date | 21/08/22 | 10/08/23 | 08/08/24 | 07/08/25 | 06/08/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.82x | 2.25x | 6.65x | 5.06% | 867M | |
| 23.62x | 3.17x | 15.11x | 1.28% | 27.41B | |
| 19.19x | 1.74x | 8.5x | 1.06% | 10.88B | |
| 18.97x | 1.25x | 7.99x | -.--% | 2.47B | |
| 10.26x | 1.05x | 6.31x | 5.71% | 2.12B | |
| 19.08x | - | - | 1.81% | 1.36B | |
| 17.32x | 1.04x | 9.29x | -.--% | 1.32B | |
| 11.4x | 0.69x | 5.51x | 3.89% | 1.21B | |
| 17.69x | 1.13x | 6.88x | 4.31% | 602M | |
| 15.45x | - | - | - | 441M | |
| Average | 16.98x | 1.54x | 8.28x | 2.57% | 4.87B | |
| Weighted average by Cap. | 20.94x | 2.47x | 12.13x | 1.51% |
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
- NCK Stock
- Valuation Nick Scali Limited
Select your edition
All financial news and data tailored to specific country editions
