|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 114.99 AUD | +2.63% |
|
+8.23% | -33.40% |
| 10:51am | Australian shares rise modestly as sticky core inflation keeps rate hike bets alive | RE |
| 06:53am | Australian shares extend early gains as May headline inflation cools | RE |
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 | 38,145 | - | - |
| Change | - | -8.24% | -0.28% | 6.89% | -20.13% | -49.82% | - | - |
| Enterprise Value (EV) 1 | 101,307 | 88,520 | 99,731 | 105,710 | 85,005 | 46,992 | 46,215 | 45,555 |
| Change | - | -12.62% | 12.66% | 5.99% | -19.59% | -44.72% | -1.65% | -1.43% |
| P/E | 41x | 38.6x | 40.8x | 36.1x | 25.4x | -50x | 25.8x | 11.9x |
| PBR | 11.6x | 6.13x | 5.64x | 5.48x | 3.93x | 2.28x | 2.27x | 2.06x |
| PEG | - | -4.91x | -7.25x | 1.8x | 1.9x | 0x | -0x | 0x |
| Capitalization / Revenue | 9.44x | 8.45x | 6.69x | 6.43x | 4.89x | 2.48x | 2.43x | 2.34x |
| EV / Revenue | 9.83x | 8.38x | 7.49x | 7.14x | 5.46x | 3.05x | 2.95x | 2.8x |
| EV / EBITDA | 27.2x | 24.6x | 25.6x | 22.3x | 16.5x | 9.02x | 8.9x | 8.36x |
| EV / EBIT | 32.4x | 30.2x | 32.5x | 27.7x | 19x | 10.5x | 10.4x | 9.75x |
| EV / FCF | 41.8x | 57.1x | 72.6x | 55.2x | 29.1x | 16.7x | 15.4x | 15.7x |
| FCF Yield | 2.39% | 1.75% | 1.38% | 1.81% | 3.44% | 5.99% | 6.51% | 6.37% |
| Dividend per Share 2 | 2.22 | 2.22 | 2.36 | 2.64 | 2.92 | 2.85 | 2.935 | 3.101 |
| Rate of return | 1.04% | 1.2% | 1.28% | 1.34% | 1.86% | 3.67% | 3.78% | 4% |
| EPS 2 | 5.21 | 4.8 | 4.53 | 5.45 | 6.17 | -1.553 | 3.012 | 6.517 |
| Distribution rate | 42.6% | 46.3% | 52.1% | 48.4% | 47.3% | -184% | 97.5% | 47.6% |
| Net sales 1 | 10,310 | 10,562 | 13,310 | 14,800 | 15,558 | 15,387 | 15,669 | 16,278 |
| EBITDA 1 | 3,720 | 3,596 | 3,900 | 4,750 | 5,151 | 5,208 | 5,190 | 5,447 |
| EBIT 1 | 3,130 | 2,927 | 3,069 | 3,812 | 4,468 | 4,464 | 4,463 | 4,672 |
| Net income 1 | 2,375 | 2,255 | 2,194 | 2,642 | 3,002 | -893.4 | 1,187 | 3,114 |
| Net Debt 1 | 3,993 | -778.6 | 10,679 | 10,526 | 8,981 | 8,847 | 8,070 | 7,410 |
| Reference price 2 | 213.82 | 185.38 | 184.61 | 196.96 | 157.01 | 77.61 | 77.61 | 77.61 |
| Nbr of stocks (in thousands) | 455,126 | 481,706 | 482,372 | 483,253 | 484,212 | 478,912 | - | - |
| Announcement Date | 17/08/21 | 16/08/22 | 14/08/23 | 12/08/24 | 18/08/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -49.97x | 2.99x | 8.84x | 3.67% | 37.17B | |
| 16x | 3.46x | 9.34x | 0.64% | 62.88B | |
| 27.07x | 5.49x | 16.06x | 0.58% | 54.54B | |
| 31.47x | 10.63x | 20.05x | -.--% | 38.44B | |
| 31.84x | 3.43x | 10.54x | -.--% | 29.11B | |
| -7.06x | 9.89x | -6.03x | -.--% | 24.2B | |
| 15.76x | 2.82x | 8.73x | -.--% | 20.86B | |
| 48.12x | 5.26x | 36.42x | -.--% | 16.96B | |
| 25.89x | 5.36x | 14.43x | -.--% | 16.6B | |
| -31.55x | 14.72x | -44.74x | -.--% | 13.44B | |
| Average | 10.76x | 6.41x | 7.36x | 0.49% | 31.42B | |
| Weighted average by Cap. | 11.91x | 5.76x | 10.06x | 0.66% |
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
