|
Market Closed -
Australian S.E.
09:10:11 29/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 5.050 AUD | +2.23% |
|
+1.00% | +10.26% |
| 10-20 | MyState Limited - Shareholder/Analyst Call | |
| 10-14 | Tata Consultancy to Deploy Core Banking Platform at Australia's MyState Bank | MT |
Company Valuation: MyState Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 492.7 | 432.1 | 347.4 | 413.6 | 711.9 | 841.9 | - | - |
| Change | - | -12.3% | -19.6% | 19.06% | 72.1% | 18.26% | - | - |
| Enterprise Value (EV) | 492.7 | 432.1 | 347.4 | 413.6 | 711.9 | 841.9 | 841.9 | 841.9 |
| Change | - | -12.3% | -19.6% | 19.06% | 72.1% | 18.26% | 0% | 0% |
| P/E | 11.9x | 13.4x | 10.3x | 13.2x | 17.8x | 15.4x | 14x | 12x |
| PBR | 1.53x | 1.01x | 0.76x | 0.89x | 0.97x | 1.03x | 1.2x | 1.18x |
| PEG | - | -0.6x | 6.13x | -1.65x | -1.1x | 0.6x | 1.3x | 0.7x |
| Capitalization / Revenue | 3.56x | 3.08x | 2.17x | 2.71x | 3.81x | 3.05x | 3.1x | 2.92x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 3.28x | 3.1x | 2.92x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 10.1x | 8.52x | 7.28x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.255 | 0.24 | 0.23 | 0.23 | 0.215 | 0.245 | 0.27 | 0.3125 |
| Rate of return | 5.45% | 5.88% | 7.26% | 6.15% | 5.11% | 5.35% | 5.47% | 6.33% |
| EPS 2 | 0.3918 | 0.3034 | 0.3085 | 0.2838 | 0.236 | 0.2967 | 0.3541 | 0.412 |
| Distribution rate | 65.1% | 79.1% | 74.6% | 81% | 91.1% | 82.6% | 76.3% | 75.8% |
| Net sales 1 | 138.5 | 140.2 | 160.4 | 152.4 | 186.6 | 255.9 | 271.7 | 288.4 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 53.62 | 44.29 | 57.73 | 51.41 | 53.78 | 85.8 | 98.85 | 115.7 |
| Net income 1 | 36.34 | 32.03 | 38.5 | 35.29 | 35.56 | 56.19 | 56.25 | 72.87 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 4.680 | 4.080 | 3.170 | 3.740 | 4.210 | 4.940 | 4.940 | 4.940 |
| Nbr of stocks (in thousands) | 105,275 | 105,905 | 109,594 | 110,601 | 169,089 | 170,419 | - | - |
| Announcement Date | 19/08/21 | 14/08/22 | 17/08/23 | 18/08/24 | 18/08/25 | 24/08/26 | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.51x | - | - | 4.91% | 593M | |
| 13.62x | - | - | 1.88% | 901B | |
| 6.25x | - | - | 4.97% | 430B | |
| 6.82x | - | - | 4.66% | 382B | |
| 11.58x | - | - | 2.35% | 352B | |
| 6.3x | - | - | 4.93% | 341B | |
| 6.76x | - | - | 4.73% | 316B | |
| 10.75x | - | - | 4.91% | 295B | |
| 17.65x | - | - | 2.39% | 283B | |
| 11.4x | - | - | 2.27% | 251B | |
| Average | 10.66x | 3.8% | 355.22B | |||
| Weighted average by Cap. | 10.40x | 3.47% |
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
- MYS Stock
- Valuation MyState Limited
Select your edition
All financial news and data tailored to specific country editions
