Valuation Eagers Automotive Limited

Equities

Market Closed - Australian S.E. Other stock markets 11:40:02 15/05/2026 am IST			5-day change	1st Jan Change
23.81 ^AUD	+1.84%		+0.13%	-3.37%

15/05	Eagers Automotive Says State Street Ceases to be a Substantial Shareholder	MT
04/05	Eagers automotive announces completion of CanadaOne auto strategic investment	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,453	2,771	3,720	3,056	6,957	6,719	-	-
Change	-	-19.75%	34.24%	-17.86%	127.7%	-3.43%	-	-
Enterprise Value (EV) ¹	5,389	4,920	6,172	6,243	8,703	10,309	10,248	10,064
Change	-	-8.71%	25.46%	1.14%	39.41%	18.46%	-0.59%	-1.8%
P/E ratio	10.8x	8.96x	13.1x	14.8x	28.5x	19.3x	16.6x	15.1x
PBR	3.24x	2.3x	2.93x	2.32x	3.51x	2.68x	2.51x	2.45x
PEG	-	-3.1x	-1.5x	-0.5x	3.57x	0.5x	1x	1.53x
Capitalization / Revenue	0.4x	0.32x	0.38x	0.27x	0.53x	0.37x	0.32x	0.31x
EV / Revenue	0.62x	0.58x	0.63x	0.56x	0.67x	0.57x	0.49x	0.46x
EV / EBITDA	8.27x	7.54x	8.96x	9.12x	11.6x	9.63x	8.29x	7.62x
EV / EBIT	10.1x	9.18x	10.9x	11.5x	14.6x	11.6x	9.86x	9.07x
EV / FCF	22.9x	23.5x	17.8x	27.5x	22.4x	18x	20.8x	18.8x
FCF Yield	4.36%	4.26%	5.61%	3.64%	4.46%	5.55%	4.81%	5.32%
Dividend per Share ²	0.625	0.71	0.74	0.74	0.74	0.831	0.9166	0.9934
Rate of return	4.65%	6.54%	5.11%	6.25%	3%	3.49%	3.85%	4.17%
EPS ²	1.247	1.211	1.105	0.801	0.865	1.232	1.432	1.574
Distribution rate	50.1%	58.6%	67%	92.4%	85.5%	67.5%	64%	63.1%
Net sales ¹	8,664	8,542	9,852	11,194	13,045	18,191	20,769	21,838
EBITDA ¹	651.6	652.4	688.5	684.7	749.6	1,071	1,236	1,321
EBIT ¹	531.2	535.8	567.2	540.8	594.7	889.6	1,040	1,110
Net income ¹	317.8	308.2	281.1	205.1	226.7	358.2	427.2	469.7
Net Debt ¹	1,936	2,149	2,452	3,187	1,745	3,590	3,530	3,345
Reference price ²	13.44	10.85	14.48	11.84	24.64	23.81	23.81	23.81
Nbr of stocks (in thousands)	2,56,933	2,55,398	2,56,900	2,58,074	2,82,364	2,82,179	-	-
Announcement Date	23/02/22	22/02/23	21/02/24	26/02/25	18/02/26	-	-	-

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.($)
EAGERS AUTOMOTIVE LIMITED	18.98x	0.56x	9.51x	3.55%	476.55Cr
PENSKE AUTOMOTIVE GROUP, INC.	12.57x	0.42x	9.26x	3.2%	1.11TCr
D'IETEREN GROUP	16.02x	1.37x	16.72x	1.2%	1.07TCr
AUTONATION, INC.	8.85x	0.45x	7.96x	-.--%	644.64Cr
RUSH ENTERPRISES, INC.	19.03x	0.84x	9.98x	1.08%	539.55Cr
ASBURY AUTOMOTIVE GROUP, INC.	6.96x	0.42x	8.38x	-.--%	359.51Cr
SONIC AUTOMOTIVE, INC.	10.94x	0.29x	7.56x	1.96%	261.13Cr
CUSTOM TRUCK ONE SOURCE, INC.	88.09x	1.84x	8.7x	-.--%	229.48Cr
ZHONGSHENG GROUP HOLDINGS LIMITED	7.33x	0.19x	5.48x	5.3%	206.71Cr
Average	20.97x	0.71x	9.28x	1.81%	544.54Cr
Weighted average by Cap.	16.99x	0.74x	10.48x	1.78%