Valuation Reece Limited

Equities

Delayed Australian S.E. Other stock markets 03:34:51 13/09/2024 BST			5-day change	1st Jan Change
27.66 ^AUD	+1.06%		+3.99%	+23.45%

09-05	AFC Energy Names New CEO	MT
09-05	AFC Energy plc Announces Chief Executive Office Changes	CI

Fiscal Period: June	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	5,937	15,252	8,902	11,996	16,259	17,681	-	-
Change	-	156.91%	-41.63%	34.76%	35.54%	8.74%	-	-
Enterprise Value (EV) ¹	7,413	15,758	9,771	12,721	16,777	18,007	17,824	17,923
Change	-	112.58%	-37.99%	30.19%	31.89%	7.33%	-1.02%	0.56%
P/E ratio	23x	53.7x	22.6x	31x	38.7x	42x	37.9x	33.9x
PBR	2.16x	5.28x	2.68x	3.31x	4.19x	4.32x	4.06x	3.74x
PEG	-	5.37x	0.6x	-18.91x	4.64x	136.5x	3.6x	2.8x
Capitalization / Revenue	0.99x	2.43x	1.16x	1.36x	1.79x	1.92x	1.82x	1.7x
EV / Revenue	1.23x	2.51x	1.28x	1.44x	1.84x	1.95x	1.83x	1.72x
EV / EBITDA	11.4x	21.9x	11.7x	13x	16.7x	17.7x	16.4x	15.1x
EV / EBIT	17.9x	32x	16.9x	19.5x	24.6x	26.8x	24.4x	22.1x
EV / FCF	14.3x	52.2x	260x	18.4x	34x	32.2x	28.2x	26.7x
FCF Yield	6.98%	1.92%	0.38%	5.42%	2.94%	3.11%	3.55%	3.74%
Dividend per Share ²	0.12	0.18	0.225	0.25	0.2575	0.26	0.292	0.3306
Rate of return	1.31%	0.76%	1.63%	1.35%	1.02%	0.95%	1.07%	1.21%
EPS ²	0.4	0.44	0.61	0.6	0.65	0.652	0.7215	0.8075
Distribution rate	30%	40.9%	36.9%	41.7%	39.6%	39.9%	40.5%	40.9%
Net sales ¹	6,014	6,271	7,654	8,840	9,105	9,219	9,714	10,398
EBITDA ¹	649.6	720	838.3	975	1,007	1,015	1,090	1,187
EBIT ¹	413.2	492.7	578.2	654	681.4	671.6	731.9	810.2
Net income ¹	229	286	392.5	388	419.2	427.2	471.5	528.5
Net Debt ¹	1,476	506.6	869.6	725	518	326.2	143.2	242.7
Reference price ²	9.19	23.61	13.78	18.57	25.17	27.37	27.37	27.37
Nbr of stocks (in thousands)	645,984	645,984	645,984	645,984	645,984	645,984	-	-
Announcement Date	26/08/20	24/08/21	23/08/22	22/08/23	18/08/24	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
REECE LIMITED	40.95x	1.91x	17.31x	+0.97%	11.46B
FERGUSON ENTERPRISES INC.	20.63x	1.4x	13.91x	+1.67%	37.93B
BEACON ROOFING SUPPLY, INC.	12.99x	0.75x	7.7x	-.--%	4.96B
BOISE CASCADE COMPANY	12.76x	0.65x	6.92x	+4.77%	4.75B
BLUELINX HOLDINGS INC.	18.14x	0.29x	6.96x	-	802M
DOMAN BUILDING MATERIALS GROUP LTD.	12.26x	0.52x	7.2x	+7.81%	460M
NORDIC WATERPROOFING HOLDING A/S	19.94x	1.14x	10.49x	+3.16%	384M
Average	19.67x	0.95x	10.07x	+3.06%	8.68B
Weighted average by Cap.	23.13x	1.36x	13.33x	+1.70%