Valuation South32 Limited

Stocks

Market Closed - Australian S.E. Other stock markets 11:40:01 10/06/2026 am IST			5-day change	1st Jan Change
4.480 ^AUD	-1.10%		-7.05%	+25.84%

02:02pm	Deutsche Bank Research raises easyJet to 'hold'	AN
08/06	Deutsche Bank cuts National Grid to 'hold'	AN

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,205	12,533	11,346	11,019	8,563	14,084	-	-
Change	-	22.81%	-9.47%	-2.88%	-22.29%	64.47%	-	-
Enterprise Value (EV) ¹	9,784	11,995	11,829	11,781	8,440	14,029	13,955	13,721
Change	-	22.6%	-1.38%	-0.41%	-28.36%	66.22%	-0.53%	-1.68%
P/E ratio	-53.6x	4.76x	-65.9x	-54.3x	40.6x	13.3x	9.26x	9.78x
PBR	1.15x	1.17x	1.22x	1.23x	0.97x	1.48x	1.37x	1.28x
PEG	-	-0x	1x	-2.9x	-0x	0x	0.2x	-1.85x
Capitalization / Revenue	1.61x	1.35x	1.25x	1.33x	1.13x	2.09x	2.1x	2.1x
EV / Revenue	1.54x	1.29x	1.31x	1.42x	1.11x	2.08x	2.09x	2.05x
EV / EBITDA	6.26x	2.52x	4.67x	6.54x	4.38x	6.59x	5.33x	5.66x
EV / EBIT	11.6x	3.02x	7.32x	13.3x	6.97x	9.59x	7x	7.7x
EV / FCF	12x	4.84x	39x	-	25x	66.6x	13.7x	12.1x
FCF Yield	8.33%	20.7%	2.56%	-	4%	1.5%	7.31%	8.24%
Dividend per Share ²	0.049	0.227	0.081	0.035	0.06	0.0851	0.1181	0.1247
Rate of return	2.23%	8.36%	3.24%	1.43%	3.14%	2.71%	3.76%	3.96%
EPS ²	-0.041	0.57	-0.038	-0.045	0.047	0.236	0.3396	0.3216
Distribution rate	-120%	39.8%	-213%	-77.8%	128%	36.1%	34.8%	38.8%
Net sales ¹	6,337	9,269	9,050	8,296	7,610	6,751	6,693	6,692
EBITDA ¹	1,564	4,755	2,534	1,802	1,928	2,130	2,621	2,422
EBIT ¹	844	3,967	1,616	886	1,211	1,463	1,993	1,783
Net income ¹	-195	2,669	-173	-203	213	934.4	1,330	1,310
Net Debt ¹	-421	-538	483	762	-123	-54.37	-128.8	-363.1
Reference price ²	2.197	2.715	2.502	2.442	1.908	3.146	3.146	3.146
Nbr of stocks (in thousands)	46,45,432	46,16,755	45,33,946	45,12,457	44,88,409	44,77,228	-	-
Announcement Date	18/08/21	24/08/22	23/08/23	28/08/24	27/08/25	-	-	-

¹USD in Million²USD

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.($)
SOUTH32 LIMITED	13.51x	2.11x	6.68x	2.67%	1.43TCr
BHP GROUP LIMITED	16.64x	3.91x	6.98x	3.59%	21TCr
RIO TINTO PLC	11.78x	2.92x	6.29x	4.98%	17TCr
GLENCORE PLC	13.32x	0.43x	6.05x	2.68%	8.93TCr
GRUPO MÉXICO, S.A.B. DE C.V.	13.13x	4.09x	6.88x	3.79%	9.05TCr
SAUDI ARABIAN MINING COMPANY (MAADEN)	16.81x	6.19x	14.05x	0.05%	6.27TCr
ANGLO AMERICAN PLC	27.2x	2.94x	7.53x	1.38%	5.4TCr
TECK RESOURCES LIMITED	17.03x	3.2x	6.77x	0.62%	3.03TCr
FRESNILLO PLC	11.35x	3.94x	5.73x	4.61%	2.83TCr
HINDUSTAN ZINC LIMITED	17.84x	6.04x	11.14x	3.64%	2.5TCr
Average	15.86x	3.58x	7.81x	2.8%	7.82TCr
Weighted average by Cap.	15.33x	3.44x	7.39x	3.29%