|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 124.30 AUD | +1.01% |
|
+8.83% | -28.00% |
| 31/07 | Australian shares log best month since February as rate-hike worries ease | RE |
| 31/07 | ASX Midday Sector Update: Materials Stocks Soar, Healthcare Sector Struggles | MT |
Company Valuation: CSL Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 97,314 | 89,299 | 89,052 | 95,184 | 76,024 | 41,786 | - | - |
| Change | - | -8.24% | -0.28% | 6.89% | -20.13% | -45.04% | - | - |
| Enterprise Value (EV) 1 | 101,307 | 88,520 | 99,731 | 105,710 | 85,005 | 50,400 | 49,652 | 49,031 |
| Change | - | -12.62% | 12.66% | 5.99% | -19.59% | -40.71% | -1.48% | -1.25% |
| P/E | 41x | 38.6x | 40.8x | 36.1x | 25.4x | -46.3x | 28.8x | 13.4x |
| PBR | 11.6x | 6.13x | 5.64x | 5.48x | 3.93x | 2.57x | 2.56x | 2.34x |
| PEG | - | -4.91x | -7.25x | 1.8x | 1.9x | 0x | -0x | 0x |
| Capitalization / Revenue | 9.44x | 8.45x | 6.69x | 6.43x | 4.89x | 2.72x | 2.68x | 2.58x |
| EV / Revenue | 9.83x | 8.38x | 7.49x | 7.14x | 5.46x | 3.28x | 3.19x | 3.03x |
| EV / EBITDA | 27.2x | 24.6x | 25.6x | 22.3x | 16.5x | 9.69x | 9.66x | 9.11x |
| EV / EBIT | 32.4x | 30.2x | 32.5x | 27.7x | 19x | 11.3x | 11.3x | 10.7x |
| EV / FCF | 41.8x | 57.1x | 72.6x | 55.2x | 29.1x | 18.3x | 16.6x | 16.9x |
| FCF Yield | 2.39% | 1.75% | 1.38% | 1.81% | 3.44% | 5.48% | 6.04% | 5.91% |
| Dividend per Share 2 | 2.22 | 2.22 | 2.36 | 2.64 | 2.92 | 2.845 | 2.916 | 3.077 |
| Rate of return | 1.04% | 1.2% | 1.28% | 1.34% | 1.86% | 3.29% | 3.38% | 3.56% |
| EPS 2 | 5.21 | 4.8 | 4.53 | 5.45 | 6.17 | -1.867 | 2.999 | 6.459 |
| Distribution rate | 42.6% | 46.3% | 52.1% | 48.4% | 47.3% | -152% | 97.2% | 47.6% |
| Net sales 1 | 10,310 | 10,562 | 13,310 | 14,800 | 15,558 | 15,380 | 15,583 | 16,180 |
| EBITDA 1 | 3,720 | 3,596 | 3,900 | 4,750 | 5,151 | 5,200 | 5,139 | 5,379 |
| EBIT 1 | 3,130 | 2,927 | 3,069 | 3,812 | 4,468 | 4,459 | 4,410 | 4,602 |
| Net income 1 | 2,375 | 2,255 | 2,194 | 2,642 | 3,002 | -966.7 | 1,185 | 3,090 |
| Net Debt 1 | 3,993 | -778.6 | 10,679 | 10,526 | 8,981 | 8,614 | 7,866 | 7,245 |
| Reference price 2 | 213.82 | 185.38 | 184.61 | 196.96 | 157.01 | 86.38 | 86.38 | 86.38 |
| Nbr of stocks (in thousands) | 455,126 | 481,706 | 482,372 | 483,253 | 484,212 | 478,912 | - | - |
| Announcement Date | 17/8/21 | 16/8/22 | 14/8/23 | 12/8/24 | 18/8/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -46.27x | 3.25x | 9.61x | 3.29% | 41.37B | |
| 18.09x | 4.1x | 9.64x | 0.51% | 76.15B | |
| 22.85x | 4.95x | 14.41x | 0.69% | 48.89B | |
| 36.16x | 12.36x | 23.52x | -.--% | 47.83B | |
| 37.23x | 3.36x | 12.07x | -.--% | 29.99B | |
| 55.01x | 3.36x | 26.05x | -.--% | 24.23B | |
| -6.33x | 8.83x | -5.56x | -.--% | 21.89B | |
| 63.91x | 6.11x | 41.98x | -.--% | 19.25B | |
| 24.69x | 5.29x | 13.78x | -.--% | 17.14B | |
| -36x | 17.16x | -46.97x | -.--% | 15.66B | |
| Average | 16.93x | 6.88x | 9.85x | 0.45% | 34.24B | |
| Weighted average by Cap. | 16.68x | 6.23x | 12.10x | 0.61% |
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
