Valuation Harvey Norman Holdings Limited Deutsche Boerse AG
Stocks
HNN
AU000000HVN7
Department Stores
|
Delayed
Deutsche Boerse AG
10:03:21 07/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 2.500 EUR | +1.63% |
|
-3.85% | -36.87% |
| 08-28 | Australian Shares Rise; NEXTDC Logs Earnings in Fiscal 2026, Revenue Up | MT |
| 08-28 | Harvey Norman's Growing International Footprint Helps Boost Fiscal 2026 Sales, With More Expansion Lined Up | MT |
Company Valuation: Harvey Norman Holdings Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,623 | 4,336 | 5,196 | 6,566 | 6,006 | 5,084 | - | - |
| Change | - | -6.2% | 19.83% | 26.38% | -8.54% | -15.35% | - | - |
| Enterprise Value (EV) 1 | 6,278 | 6,297 | 7,202 | 8,583 | 8,293 | 6,821 | 6,824 | 6,838 |
| Change | - | 0.29% | 14.38% | 19.17% | -3.38% | -17.75% | 0.04% | 0.2% |
| P/E | 5.7x | 8.05x | 14.8x | 12.7x | 11.4x | 11.7x | 11.2x | 10.6x |
| PBR | 1.08x | 0.98x | 1.16x | 1.37x | 1.23x | 1.01x | 0.98x | 0.96x |
| PEG | - | -0.2x | -0.4x | 0.3x | 5.5x | -0.6x | 2.47x | 1.71x |
| Capitalization / Revenue | 1.03x | 1.01x | 1.26x | 1.47x | 1.28x | 1.13x | 1.07x | 1.03x |
| EV / Revenue | 1.39x | 1.47x | 1.75x | 1.92x | 1.77x | 1.51x | 1.44x | 1.38x |
| EV / EBITDA | 4.37x | 5.57x | 8.02x | 7.6x | 7.03x | 6.83x | 6.44x | 6.14x |
| EV / EBIT | 5.26x | 7.26x | 11x | 9.85x | 9.04x | 9.37x | 8.66x | 8.2x |
| EV / FCF | 14.7x | 17.3x | 19.6x | 19.8x | 32.3x | 19.9x | 16.9x | 16x |
| FCF Yield | 6.78% | 5.8% | 5.09% | 5.05% | 3.1% | 5.02% | 5.92% | 6.27% |
| Dividend per Share 2 | 0.375 | 0.25 | 0.22 | 0.265 | 0.275 | 0.2568 | 0.2801 | 0.2928 |
| Rate of return | 10.1% | 7.18% | 5.28% | 5.03% | 5.71% | 6.34% | 6.92% | 7.23% |
| EPS 2 | 0.6504 | 0.4323 | 0.2823 | 0.415 | 0.4236 | 0.3456 | 0.3613 | 0.3836 |
| Distribution rate | 57.7% | 57.8% | 77.9% | 63.9% | 64.9% | 74.3% | 77.5% | 76.3% |
| Net sales 1 | 4,506 | 4,275 | 4,110 | 4,465 | 4,684 | 4,505 | 4,755 | 4,951 |
| EBITDA 1 | 1,437 | 1,131 | 898.3 | 1,130 | 1,180 | 999.3 | 1,059 | 1,114 |
| EBIT 1 | 1,193 | 867.7 | 652.7 | 871 | 917 | 728.1 | 787.9 | 833.5 |
| Net income 1 | 811.5 | 539.5 | 352.5 | 518 | 528.5 | 436.4 | 459.7 | 477.8 |
| Net Debt 1 | 1,655 | 1,960 | 2,006 | 2,016 | 2,287 | 1,737 | 1,740 | 1,754 |
| Reference price 2 | 3.710 | 3.480 | 4.170 | 5.270 | 4.820 | 4.050 | 4.050 | 4.050 |
| Nbr of stocks (in thousands) | 1,246,007 | 1,246,007 | 1,246,007 | 1,246,007 | 1,246,007 | 1,246,007 | - | - |
| Announcement Date | 30/08/22 | 30/08/23 | 29/08/24 | 28/08/25 | 27/08/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.88x | 3.36x | 12.85x | -.--% | 2,764B | |
| 27.74x | 1.99x | 14.48x | 3.13% | 60.13B | |
| 9.74x | 0.09x | 3.52x | 3.93% | 35.62B | |
| -28.49x | 0.6x | 34.2x | -.--% | 25.92B | |
| 16.49x | 1.43x | 9.7x | 3.06% | 16.96B | |
| -1369.66x | 1.18x | 18.3x | 0.01% | 14.44B | |
| 34.04x | 2.43x | 16.98x | 0.75% | 14.64B | |
| 71.11x | 6.33x | 33.72x | 0.17% | 16.06B | |
| 27.67x | 3.99x | 13.39x | -.--% | 13.25B | |
| Average | -132.39x | 2.38x | 17.46x | 1.23% | 329.05B | |
| Weighted average by Cap. | 13.08x | 3.26x | 13.11x | 0.13% |
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
- HVN Stock
- HNN Stock
- Valuation Harvey Norman Holdings Limited
Select your edition
All financial news and data tailored to specific country editions
