|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.880 AUD | +2.08% |
|
+6.50% | +1.18% |
| 03/08 | Servcorp Limited Announces Board and Committee Changes | CI |
| 18/02 | Servcorp Limited, H1 2026 Earnings Call, Feb 18, 2026 |
Company Valuation: Servcorp Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 338.9 | 319.5 | 290.5 | 402.5 | 566.9 | 686.7 | - | - |
| Change | - | -5.71% | -9.09% | 38.59% | 40.83% | 21.14% | - | - |
| Enterprise Value (EV) 1 | 593.8 | 529.5 | 552.9 | 670.4 | 798.6 | 716.7 | 687.3 | 647.9 |
| Change | - | -10.83% | 4.42% | 21.25% | 19.11% | -10.25% | -4.1% | -5.73% |
| P/E | 15.2x | 11.4x | 26.3x | 10.3x | 10.9x | 10.3x | 9.42x | 8.82x |
| PBR | 1.69x | 1.61x | 1.55x | 2.07x | 2.43x | 2.59x | 2.22x | 1.92x |
| PEG | - | 0.4x | -0.4x | 0x | 0.3x | 0.4x | 1.05x | 1.29x |
| Capitalization / Revenue | 1.26x | 1.18x | 0.99x | 1.28x | 1.62x | 1.84x | 1.72x | 1.63x |
| EV / Revenue | 2.2x | 1.95x | 1.89x | 2.13x | 2.29x | 1.92x | 1.72x | 1.54x |
| EV / EBITDA | 3.83x | 9.85x | 9.37x | 9.1x | 8.9x | 3.28x | 2.87x | 2.54x |
| EV / EBIT | 19.8x | 15.5x | 14.2x | 12.3x | 11.7x | 7.23x | 6.42x | 5.61x |
| EV / FCF | - | - | - | - | - | 9.82x | 7.64x | 6.42x |
| FCF Yield | - | - | - | - | - | 10.2% | 13.1% | 15.6% |
| Dividend per Share 2 | 0.18 | 0.2 | 0.22 | 0.25 | 0.28 | 0.32 | 0.3478 | 0.3806 |
| Rate of return | 5.14% | 6.06% | 7.33% | 6.11% | 4.89% | 4.65% | 5.06% | 5.53% |
| EPS 2 | 0.23 | 0.289 | 0.114 | 0.399 | 0.527 | 0.67 | 0.73 | 0.78 |
| Distribution rate | 78.3% | 69.2% | 193% | 62.7% | 53.1% | 47.8% | 47.6% | 48.8% |
| Net sales 1 | 269.7 | 271.6 | 292.5 | 314.1 | 349.4 | 372.5 | 398.6 | 420.3 |
| EBITDA 1 | 155 | 53.76 | 59 | 73.63 | 89.75 | 218.4 | 239.4 | 255 |
| EBIT 1 | 30 | 34.1 | 39 | 54.3 | 68.4 | 99.11 | 107 | 115.6 |
| Net income 1 | 22.12 | 28.02 | 11.07 | 39.04 | 53.12 | 69.87 | 77.13 | 83.93 |
| Net Debt 1 | 255 | 210 | 262.5 | 267.9 | 231.7 | 30 | 0.609 | -38.79 |
| Reference price 2 | 3.500 | 3.300 | 3.000 | 4.090 | 5.730 | 6.880 | 6.880 | 6.880 |
| Nbr of stocks (in thousands) | 96,818 | 96,818 | 96,818 | 98,420 | 98,935 | 99,815 | - | - |
| Announcement Date | 25/08/21 | 24/08/22 | 23/08/23 | 22/08/24 | 14/08/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.06x | 1.89x | 3.22x | 4.75% | 47Cr | |
| 17.85x | 14.25x | 20.29x | 2.51% | 246.7Cr | |
| 16.56x | 16.57x | 22.62x | 3.85% | 242.89Cr | |
| 9.77x | 13.5x | 15.4x | 5.97% | 236.82Cr | |
| -53.5x | 15.98x | 18.35x | 2.05% | 199.9Cr | |
| 53.87x | 3.37x | 5.18x | - | 107.76Cr | |
| 13.06x | 6.5x | 18.54x | 4.44% | 97Cr | |
| Average | 9.67x | 10.29x | 14.80x | 3.93% | 168.3Cr | |
| Weighted average by Cap. | 6.44x | 12.74x | 17.25x | 3.77% |
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
- SRV Stock
- Valuation Servcorp Limited
Select your edition
All financial news and data tailored to specific country editions
