|
Delayed
Australian S.E.
06:28:50 25/08/2026 am IST
|
5-day change | 1st Jan Change | ||
| 172.10 AUD | +1.77% |
|
+9.06% | -0.31% |
| 21/08 | Australian shares close lower as healthcare rally halts; Goodman Group weighs | RE |
| 19/08 | Banks drag Australian shares lower; WiseTech slides nearly 9% | RE |
Company Valuation: CSL Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 89,299 | 89,052 | 95,184 | 76,024 | 38,015 | 57,936 | - | - |
| Change | - | -0.28% | 6.89% | -20.13% | -50% | 52.4% | - | - |
| Enterprise Value (EV) 1 | 88,520 | 99,731 | 1,05,710 | 85,005 | 38,015 | 67,065 | 66,668 | 66,141 |
| Change | - | 12.66% | 5.99% | -19.59% | -55.28% | 76.42% | -0.59% | -0.79% |
| P/E | 38.6x | 40.8x | 36.1x | 25.4x | - | 19.9x | 18x | 17.2x |
| PBR | 6.13x | 5.64x | 5.48x | 3.93x | - | 3.54x | 3.23x | 2.93x |
| PEG | - | -7.25x | 1.8x | 1.9x | - | - | 1.7x | 3.31x |
| Capitalization / Revenue | 8.45x | 6.69x | 6.43x | 4.89x | 2.41x | 3.68x | 3.56x | 3.42x |
| EV / Revenue | 8.38x | 7.49x | 7.14x | 5.46x | 2.41x | 4.26x | 4.1x | 3.9x |
| EV / EBITDA | 24.6x | 25.6x | 22.3x | 16.5x | - | 13.2x | 12.6x | 11.9x |
| EV / EBIT | 30.2x | 32.5x | 27.7x | 19x | - | 15.1x | 14.4x | 13.6x |
| EV / FCF | 57.1x | 72.6x | 55.2x | 29.1x | - | 21.6x | 22.8x | 21.5x |
| FCF Yield | 1.75% | 1.38% | 1.81% | 3.44% | - | 4.62% | 4.39% | 4.66% |
| Dividend per Share 2 | 2.22 | 2.36 | 2.64 | 2.92 | 2.92 | 3.013 | 3.188 | 3.417 |
| Rate of return | 1.2% | 1.28% | 1.34% | 1.86% | 3.68% | 2.49% | 2.63% | 2.82% |
| EPS 2 | 4.8 | 4.53 | 5.45 | 6.17 | - | 6.076 | 6.705 | 7.054 |
| Distribution rate | 46.3% | 52.1% | 48.4% | 47.3% | - | 49.6% | 47.5% | 48.4% |
| Net sales 1 | 10,562 | 13,310 | 14,800 | 15,558 | 15,797 | 15,739 | 16,276 | 16,963 |
| EBITDA 1 | 3,596 | 3,900 | 4,750 | 5,151 | - | 5,098 | 5,302 | 5,580 |
| EBIT 1 | 2,927 | 3,069 | 3,812 | 4,468 | - | 4,432 | 4,617 | 4,857 |
| Net income 1 | 2,255 | 2,194 | 2,642 | 3,002 | -2,579 | 2,818 | 3,156 | 3,353 |
| Net Debt 1 | -778.6 | 10,679 | 10,526 | 8,981 | - | 9,129 | 8,732 | 8,205 |
| Reference price 2 | 185.38 | 184.61 | 196.96 | 157.01 | 79.38 | 120.97 | 120.97 | 120.97 |
| Nbr of stocks (in thousands) | 4,81,706 | 4,82,372 | 4,83,253 | 4,84,212 | 4,78,912 | 4,78,912 | - | - |
| Announcement Date | 16/08/22 | 14/08/23 | 12/08/24 | 18/08/25 | 17/08/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.86x | 4.25x | 13.12x | 2.5% | 5.78TCr | |
| 19.31x | 4.52x | 10.64x | 0.47% | 8.33TCr | |
| -16.91x | 25.77x | -16.64x | -.--% | 5.79TCr | |
| 37.73x | 12.91x | 24.53x | -.--% | 5.17TCr | |
| 22.2x | 4.9x | 14.02x | 0.66% | 4.93TCr | |
| 38.52x | 3.54x | 13.49x | -.--% | 3.2TCr | |
| 57.04x | 3.65x | 28.27x | -.--% | 2.59TCr | |
| 75.75x | 7.38x | 49.38x | -.--% | 2.27TCr | |
| 24.11x | 5.18x | 13.48x | -.--% | 1.69TCr | |
| 75.15x | 45.28x | 65.75x | 0.15% | 1.61TCr | |
| Average | 35.28x | 11.74x | 21.60x | 0.38% | 4.14TCr | |
| Weighted average by Cap. | 26.28x | 10.19x | 15.02x | 0.53% |
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
- CSL Stock
- Valuation CSL Limited
Select your edition
All financial news and data tailored to specific country editions
