|
Market Closed -
Australian S.E.
04:13:38 07/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 173.18 AUD | -0.76% |
|
+0.94% | +0.31% |
| 04/09 | CSL Says Vanguard Group Raises Stake | MT |
| 03/09 | Australian shares rise as miners, banks gain on lower oil, bond yields | 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 | 60,239 | - | - |
| Change | - | -0.28% | 6.89% | -20.13% | -50% | 58.46% | - | - |
| Enterprise Value (EV) 1 | 88,520 | 99,731 | 105,710 | 85,005 | 47,398 | 69,172 | 68,704 | 68,067 |
| Change | - | 12.66% | 5.99% | -19.59% | -44.24% | 45.94% | -0.68% | -0.93% |
| P/E | 38.6x | 40.8x | 36.1x | 25.4x | -14.8x | 20.6x | 18.7x | 17.8x |
| PBR | 6.13x | 5.64x | 5.48x | 3.93x | 2.57x | 3.73x | 3.42x | 3.11x |
| PEG | - | -7.25x | 1.8x | 1.9x | 0x | -0x | 1.8x | 3.61x |
| Capitalization / Revenue | 8.45x | 6.69x | 6.43x | 4.89x | 2.41x | 3.82x | 3.69x | 3.54x |
| EV / Revenue | 8.38x | 7.49x | 7.14x | 5.46x | 3x | 4.39x | 4.21x | 4x |
| EV / EBITDA | 24.6x | 25.6x | 22.3x | 16.5x | 10.7x | 13.6x | 12.9x | 12.2x |
| EV / EBIT | 30.2x | 32.5x | 27.7x | 19x | 10.3x | 15.8x | 14.9x | 14.1x |
| EV / FCF | 57.1x | 72.6x | 55.2x | 29.1x | 16.5x | 22.1x | 23.4x | 22x |
| FCF Yield | 1.75% | 1.38% | 1.81% | 3.44% | 6.05% | 4.52% | 4.28% | 4.54% |
| Dividend per Share 2 | 2.22 | 2.36 | 2.64 | 2.92 | 2.92 | 3.001 | 3.182 | 3.408 |
| Rate of return | 1.2% | 1.28% | 1.34% | 1.86% | 3.68% | 2.39% | 2.53% | 2.71% |
| EPS 2 | 4.8 | 4.53 | 5.45 | 6.17 | -5.35 | 6.1 | 6.723 | 7.055 |
| Distribution rate | 46.3% | 52.1% | 48.4% | 47.3% | -54.6% | 49.2% | 47.3% | 48.3% |
| Net sales 1 | 10,562 | 13,310 | 14,800 | 15,558 | 15,797 | 15,762 | 16,311 | 16,999 |
| EBITDA 1 | 3,596 | 3,900 | 4,750 | 5,151 | 4,438 | 5,073 | 5,308 | 5,579 |
| EBIT 1 | 2,927 | 3,069 | 3,812 | 4,468 | 4,620 | 4,380 | 4,597 | 4,829 |
| Net income 1 | 2,255 | 2,194 | 2,642 | 3,002 | -2,579 | 2,837 | 3,166 | 3,367 |
| Net Debt 1 | -778.6 | 10,679 | 10,526 | 8,981 | 9,383 | 8,933 | 8,465 | 7,827 |
| Reference price 2 | 185.38 | 184.61 | 196.96 | 157.01 | 79.38 | 125.78 | 125.78 | 125.78 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 20.62x | 4.39x | 13.64x | 2.39% | 60.24B | |
| 19.17x | 4.48x | 10.55x | 0.47% | 82.65B | |
| -17.31x | 25.92x | -17.11x | -.--% | 58.11B | |
| 35.25x | 12x | 23.01x | -.--% | 49.68B | |
| 21.03x | 4.65x | 13.26x | 0.69% | 46.66B | |
| 38.13x | 3.6x | 13.71x | -.--% | 32.63B | |
| 56.56x | 3.61x | 27.99x | -.--% | 25.69B | |
| 68.2x | 7.25x | 44.11x | -.--% | 22.73B | |
| 23.84x | 5.11x | 13.3x | -.--% | 16.54B | |
| 67.45x | 41.69x | 59.8x | 0.16% | 14.92B | |
| Average | 33.29x | 11.27x | 20.23x | 0.37% | 40.99B | |
| Weighted average by Cap. | 24.89x | 9.85x | 14.01x | 0.53% |
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
