Valuation Metcash Limited

Equities

Market Closed - Australian S.E. Other stock markets 11:40:03 05/06/2026 am IST			5-day change	1st Jan Change
3.040 ^AUD	+0.33%		-0.98%	-7.88%

12/05	Metcash's Lack Of Hardware Leg-Down in Wake of Middle East Conflict 'Reassuring,' Jefferies Says	MT
11/05	ASX Biggest Gainers	MT

Data adjusted to current consolidation scope

Fiscal Period: April	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,629	4,625	3,766	4,301	3,537	3,343	-	-
Change	-	27.43%	-18.58%	14.21%	-17.75%	-5.49%	-	-
Enterprise Value (EV) ¹	3,505	4,814	5,165	5,614	5,343	5,172	5,189	5,212
Change	-	37.35%	7.28%	8.71%	-4.83%	-3.22%	0.33%	0.45%
P/E ratio	15.2x	19.2x	14.6x	15.3x	12.4x	12.3x	11.8x	11x
PBR	2.84x	4.28x	3.51x	2.81x	2.18x	1.94x	1.85x	1.77x
PEG	-	2.63x	2.03x	-3.73x	15.93x	-2.74x	2.72x	1.6x
Capitalization / Revenue	0.25x	0.3x	0.24x	0.27x	0.2x	0.19x	0.19x	0.19x
EV / Revenue	0.24x	0.32x	0.33x	0.35x	0.31x	0.3x	0.29x	0.29x
EV / EBITDA	6.2x	7.43x	7.64x	8.16x	7.15x	6.83x	6.6x	6.35x
EV / EBIT	8.73x	10.2x	10.3x	11.3x	10.5x	10.3x	9.89x	9.42x
EV / FCF	8.99x	15.5x	23.4x	16.2x	13.7x	15.3x	13.6x	12x
FCF Yield	11.1%	6.45%	4.27%	6.18%	7.31%	6.52%	7.37%	8.34%
Dividend per Share ²	0.175	0.215	0.225	0.22	0.18	0.1749	0.1827	0.1941
Rate of return	4.93%	4.49%	5.77%	5.58%	5.59%	5.75%	6.01%	6.38%
EPS ²	0.233	0.25	0.268	0.257	0.259	0.2474	0.2581	0.2759
Distribution rate	75.1%	86%	84%	85.6%	69.5%	70.7%	70.8%	70.3%
Net sales ¹	14,315	15,165	15,803	15,912	17,323	17,394	17,663	18,056
EBITDA ¹	565.1	648.2	675.8	688.3	747.8	756.7	785.7	821
EBIT ¹	401.4	472.3	500.8	496.3	507.8	500.4	524.5	553.3
Net income ¹	239	245.4	259	257.2	283.3	276.9	281.1	300.8
Net Debt ¹	-124.6	189	1,399	1,314	1,806	1,828	1,846	1,869
Reference price ²	3.550	4.790	3.900	3.940	3.220	3.040	3.040	3.040
Nbr of stocks (in thousands)	10,22,363	9,65,542	9,65,542	10,91,554	10,98,582	10,99,726	-	-
Announcement Date	27/06/21	26/06/22	25/06/23	23/06/24	22/06/25	-	-	-

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.($)
METCASH LIMITED	12.29x	0.3x	6.83x	5.75%	236.4Cr
BUSY MING GROUP CO., LTD.	17.37x	0.58x	9.92x	1.02%	903.8Cr
BID CORPORATION LIMITED	15.62x	0.62x	8.9x	2.97%	840.59Cr
THE CHEFS' WAREHOUSE, INC.	38.76x	0.86x	13.25x	-.--%	329.24Cr
SLIGRO FOOD GROUP N.V.	13.83x	0.37x	6.19x	4.48%	68Cr
MARR S.P.A.	13.11x	0.32x	6.22x	6.76%	51Cr
VITAL FARMS, INC.	-22.82x	-	-	-.--%	43Cr
Average	12.59x	0.51x	8.55x	3%	353.12Cr
Weighted average by Cap.	18.25x	0.59x	9.54x	2.19%