|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 128.07 AUD | +7.15% |
|
+5.51% | -25.82% |
| 12:36pm | Australia shares reclaim 9,000 mark; softer inflation cools hike bets | RE |
| 11:52am | Australian Shares Advance; Rio Tinto Group Posts Higher H1 Underlying Earnings, Revenue | MT |
Company Valuation: CSL Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 97,314 | 89,299 | 89,052 | 95,184 | 76,024 | 42,481 | - | - |
| Change | - | -8.24% | -0.28% | 6.89% | -20.13% | -44.12% | - | - |
| Enterprise Value (EV) 1 | 1,01,307 | 88,520 | 99,731 | 1,05,710 | 85,005 | 51,208 | 50,474 | 49,883 |
| Change | - | -12.62% | 12.66% | 5.99% | -19.59% | -39.76% | -1.43% | -1.17% |
| P/E | 41x | 38.6x | 40.8x | 36.1x | 25.4x | -47.1x | 29.5x | 13.7x |
| PBR | 11.6x | 6.13x | 5.64x | 5.48x | 3.93x | 2.64x | 2.62x | 2.4x |
| PEG | - | -4.91x | -7.25x | 1.8x | 1.9x | 0x | -0x | 0x |
| Capitalization / Revenue | 9.44x | 8.45x | 6.69x | 6.43x | 4.89x | 2.76x | 2.73x | 2.63x |
| EV / Revenue | 9.83x | 8.38x | 7.49x | 7.14x | 5.46x | 3.33x | 3.24x | 3.09x |
| EV / EBITDA | 27.2x | 24.6x | 25.6x | 22.3x | 16.5x | 9.85x | 9.81x | 9.29x |
| EV / EBIT | 32.4x | 30.2x | 32.5x | 27.7x | 19x | 11.5x | 11.4x | 10.8x |
| EV / FCF | 41.8x | 57.1x | 72.6x | 55.2x | 29.1x | 18.6x | 16.8x | 17.2x |
| FCF Yield | 2.39% | 1.75% | 1.38% | 1.81% | 3.44% | 5.39% | 5.94% | 5.81% |
| Dividend per Share 2 | 2.22 | 2.22 | 2.36 | 2.64 | 2.92 | 2.848 | 2.919 | 3.07 |
| Rate of return | 1.04% | 1.2% | 1.28% | 1.34% | 1.86% | 3.21% | 3.29% | 3.46% |
| EPS 2 | 5.21 | 4.8 | 4.53 | 5.45 | 6.17 | -1.884 | 3.004 | 6.464 |
| Distribution rate | 42.6% | 46.3% | 52.1% | 48.4% | 47.3% | -151% | 97.2% | 47.5% |
| Net sales 1 | 10,310 | 10,562 | 13,310 | 14,800 | 15,558 | 15,373 | 15,576 | 16,162 |
| EBITDA 1 | 3,720 | 3,596 | 3,900 | 4,750 | 5,151 | 5,200 | 5,146 | 5,372 |
| EBIT 1 | 3,130 | 2,927 | 3,069 | 3,812 | 4,468 | 4,456 | 4,420 | 4,601 |
| Net income 1 | 2,375 | 2,255 | 2,194 | 2,642 | 3,002 | -974.2 | 1,187 | 3,093 |
| Net Debt 1 | 3,993 | -778.6 | 10,679 | 10,526 | 8,981 | 8,727 | 7,992 | 7,401 |
| Reference price 2 | 213.82 | 185.38 | 184.61 | 196.96 | 157.01 | 88.70 | 88.70 | 88.70 |
| Nbr of stocks (in thousands) | 4,55,126 | 4,81,706 | 4,82,372 | 4,83,253 | 4,84,212 | 4,78,912 | - | - |
| Announcement Date | 17/08/21 | 16/08/22 | 14/08/23 | 12/08/24 | 18/08/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -44.25x | 3.17x | 9.36x | 3.41% | 3.99TCr | |
| 18.39x | 3.96x | 10.22x | 0.56% | 7.07TCr | |
| 26.81x | 5.55x | 16.3x | 0.59% | 5.43TCr | |
| 37.72x | 12.9x | 24.55x | -.--% | 4.93TCr | |
| 25.48x | 3.48x | 11.99x | -.--% | 3.04TCr | |
| 61.3x | 3.69x | 34.6x | -.--% | 2.6TCr | |
| -6.44x | 8.96x | -5.51x | -.--% | 2.21TCr | |
| 64.91x | 6.37x | 43.87x | -.--% | 2TCr | |
| -38.46x | 18.32x | -50.14x | -.--% | 1.68TCr | |
| 24.55x | 5.25x | 13.74x | -.--% | 1.67TCr | |
| Average | 17.00x | 7.16x | 10.90x | 0.46% | 3.46TCr | |
| Weighted average by Cap. | 17.71x | 6.54x | 13.28x | 0.6% |
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
