|
Delayed
Australian S.E.
12:15:23 30/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 200.96 AUD | +1.75% |
|
+2.22% | +16.46% |
| 27/10 | CSL Limited - Shareholder/Analyst Call | |
| 27/10 | Australian shares slip as banks outweigh mining gains; inflation data in focus | RE |
Company Valuation: CSL Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 89,299 | 89,052 | 95,184 | 76,024 | 38,015 | 66,567 | - | - |
| Change | - | -0.28% | 6.89% | -20.13% | -50% | 75.11% | - | - |
| Enterprise Value (EV) 1 | 88,520 | 99,731 | 105,710 | 85,005 | 47,398 | 75,834 | 75,537 | 75,025 |
| Change | - | 12.66% | 5.99% | -19.59% | -44.24% | 59.99% | -0.39% | -0.68% |
| P/E | 38.6x | 40.8x | 36.1x | 25.4x | -14.8x | 22.9x | 20.7x | 19.7x |
| PBR | 6.13x | 5.64x | 5.48x | 3.93x | 2.57x | 4.15x | 3.8x | 3.46x |
| PEG | - | -7.25x | 1.8x | 1.9x | 0x | -0x | 1.9x | 3.76x |
| Capitalization / Revenue | 8.45x | 6.69x | 6.43x | 4.89x | 2.41x | 4.22x | 4.08x | 3.91x |
| EV / Revenue | 8.38x | 7.49x | 7.14x | 5.46x | 3x | 4.81x | 4.63x | 4.41x |
| EV / EBITDA | 24.6x | 25.6x | 22.3x | 16.5x | 10.7x | 14.9x | 14.2x | 13.4x |
| EV / EBIT | 30.2x | 32.5x | 27.7x | 19x | 10.3x | 17.4x | 16.5x | 15.5x |
| EV / FCF | 57.1x | 72.6x | 55.2x | 29.1x | 16.5x | 24.1x | 25.7x | 24.3x |
| FCF Yield | 1.75% | 1.38% | 1.81% | 3.44% | 6.05% | 4.15% | 3.89% | 4.11% |
| Dividend per Share 2 | 2.22 | 2.36 | 2.64 | 2.92 | 2.92 | 2.996 | 3.178 | 3.408 |
| Rate of return | 1.2% | 1.28% | 1.34% | 1.86% | 3.68% | 2.16% | 2.29% | 2.45% |
| EPS 2 | 4.8 | 4.53 | 5.45 | 6.17 | -5.35 | 6.064 | 6.716 | 7.068 |
| Distribution rate | 46.3% | 52.1% | 48.4% | 47.3% | -54.6% | 49.4% | 47.3% | 48.2% |
| Net sales 1 | 10,562 | 13,310 | 14,800 | 15,558 | 15,797 | 15,760 | 16,310 | 17,015 |
| EBITDA 1 | 3,596 | 3,900 | 4,750 | 5,151 | 4,438 | 5,082 | 5,325 | 5,599 |
| EBIT 1 | 2,927 | 3,069 | 3,812 | 4,468 | 4,620 | 4,364 | 4,590 | 4,825 |
| Net income 1 | 2,255 | 2,194 | 2,642 | 3,002 | -2,579 | 2,820 | 3,148 | 3,349 |
| Net Debt 1 | -778.6 | 10,679 | 10,526 | 8,981 | 9,383 | 9,267 | 8,970 | 8,458 |
| Reference price 2 | 185.38 | 184.61 | 196.96 | 157.01 | 79.38 | 139.00 | 139.00 | 139.00 |
| Nbr of stocks (in thousands) | 481,706 | 482,372 | 483,253 | 484,212 | 478,912 | 478,912 | - | - |
| Announcement Date | 16/8/22 | 14/8/23 | 12/8/24 | 18/8/25 | 17/8/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.87x | 4.8x | 14.9x | 2.16% | 66.45B | |
| 37.84x | 13.27x | 28.43x | 0.53% | 1,148B | |
| 39.67x | 6.67x | 18.75x | 1.97% | 652B | |
| 37.4x | 8.39x | 17.35x | 2.4% | 505B | |
| 21.45x | 5.21x | 12.93x | 2.51% | 384B | |
| 102.73x | 5.76x | 24.72x | 2.42% | 348B | |
| 21.89x | 5.76x | 13.88x | 2.85% | 294B | |
| 22.21x | 4.49x | 12.82x | 1.97% | 264B | |
| 28.66x | 7.33x | 13.12x | 2.23% | 244B | |
| -45.79x | 7.11x | 27.55x | 2.07% | 197B | |
| Average | 28.89x | 6.88x | 18.45x | 2.11% | 410.36B | |
| Weighted average by Cap. | 35.08x | 8.34x | 20.54x | 1.8% |
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
