Valuation AMP Limited

Stocks

Market Closed - Australian S.E. Other stock markets 11:40:14 12/06/2026 am IST			5-day change	1st Jan Change
1.515 ^AUD	-1.30%		-0.33%	-16.76%

05/06	Australia's Dexus reviews infrastructure funds as executives 'stood down' amid airport case	RE
25/05	AMP Arm Launches Lifetime Income Retirement Package	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,297	3,999	2,559	4,013	4,604	3,807	-	-
Change	-	21.3%	-36.01%	56.81%	14.73%	-17.31%	-	-
Enterprise Value (EV) ¹	26,633	31,714	29,501	30,850	32,994	31,717	31,591	31,537
Change	-	19.08%	-6.98%	4.57%	6.95%	-3.87%	-0.4%	-0.17%
P/E Ratio	-13.3x	11.1x	10.2x	28.3x	34.3x	15.1x	12.9x	12.3x
PBR	0.83x	0.96x	0.66x	1.1x	1.23x	0.99x	0.93x	0.89x
PEG	-	-0x	-0.4x	-0.7x	-6.4x	0.2x	0.8x	2.57x
Capitalization / Revenue	1.47x	1.69x	1.96x	3.21x	3.58x	2.9x	2.85x	2.74x
EV / Revenue	11.9x	13.4x	22.6x	24.6x	25.6x	24.2x	23.6x	22.7x
EV / EBITDA	36.3x	94.1x	93.4x	80.5x	73.3x	88.4x	84.6x	78.9x
EV / EBIT	60x	139x	121x	99.5x	87.5x	88x	85.4x	80.7x
EV / FCF	16.2x	12.5x	-215x	183x	-	140x	136x	130x
FCF Yield	6.16%	8%	-0.46%	0.55%	-	0.71%	0.74%	0.77%
Dividend per Share ²	-	0.025	0.045	0.03	0.04	0.04	0.04	0.0508
Rate of return	-	1.9%	4.84%	1.89%	2.2%	2.61%	2.61%	3.31%
EPS ²	-0.076	0.119	0.091	0.056	0.053	0.1014	0.1186	0.1243
Distribution rate	-	21%	49.5%	53.6%	75.5%	39.5%	33.7%	40.9%
Net sales ¹	2,241	2,369	1,308	1,252	1,287	1,311	1,336	1,389
EBITDA ¹	733	337	316	383	450	358.6	373.5	399.6
EBIT ¹	444	228	244	310	377	360.4	370	390.7
Net income ¹	-252	387	265	150	133	258.7	292.4	312.9
Net Debt ¹	23,336	27,715	26,942	26,837	28,390	27,910	27,784	27,730
Reference price ²	1.010	1.315	0.930	1.585	1.820	1.535	1.535	1.535
Nbr of stocks (in thousands)	32,63,979	30,41,014	27,51,664	25,31,740	25,29,613	24,80,021	-	-
Announcement Date	09/02/22	15/02/23	13/02/24	13/02/25	11/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AMP LIMITED	15.15x	24.2x	88.44x	2.61%	266.29Cr
MACQUARIE GROUP LIMITED	17.84x	3.27x	8.95x	3.21%	6.04TCr
ORIX CORPORATION	14.92x	3.85x	27.37x	2.59%	4.14TCr
EQUITABLE HOLDINGS, INC.	7.05x	-	-	2.59%	1.23TCr
SBI HOLDINGS, INC.	4.52x	1.25x	-	3.95%	1.13TCr
VOYA FINANCIAL, INC.	10.55x	0.75x	-	2.12%	824.16Cr
INVESTEC GROUP	8.67x	-	-	5.94%	699.05Cr
ROSEBANK INDUSTRIES PLC	-171.14x	2.95x	16.34x	0.99%	445.73Cr
WESTERN SECURITIES CO.,LTD.	15.17x	-	-	-	409.74Cr
FIRST CAPITAL SECURITIES CO., LTD.	25.14x	-	-	1.79%	381.43Cr
Average	-5.21x	6.04x	35.27x	2.86%	1.56TCr
Weighted average by Cap.	9.10x	3.54x	18.19x	3%