|
Market Closed -
Australian S.E.
10:10:16 02/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 4.890 AUD | +3.38% |
|
-1.41% | +6.77% |
| 08-25 | MyState Limited, 2026 Earnings Call, Aug 25, 2026 | |
| 08-25 | MyState Limited Reports Earnings Results for the Full Year Ended June 30, 2026 | CI |
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 | 806.1 | - | - |
| Change | - | -12.3% | -19.6% | 19.06% | 72.1% | 13.23% | - | - |
| Enterprise Value (EV) | 492.7 | 432.1 | 347.4 | 413.6 | 711.9 | 806.1 | 806.1 | 806.1 |
| Change | - | -12.3% | -19.6% | 19.06% | 72.1% | 13.23% | 0% | 0% |
| P/E | 11.9x | 13.4x | 10.3x | 13.2x | 17.8x | 15.4x | 12.9x | 11.1x |
| PBR | 1.53x | 1.01x | 0.76x | 0.89x | 0.97x | 1.19x | 1.15x | 1.13x |
| PEG | - | -0.6x | 6.13x | -1.65x | -1.1x | 0.6x | 0.8x | 0.7x |
| Capitalization / Revenue | 3.56x | 3.08x | 2.17x | 2.71x | 3.81x | 3.05x | 2.97x | 2.79x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 3.14x | 2.97x | 2.79x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 9.64x | 8.15x | 6.97x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.255 | 0.24 | 0.23 | 0.23 | 0.215 | 0.2425 | 0.27 | 0.3125 |
| Rate of return | 5.45% | 5.88% | 7.26% | 6.15% | 5.11% | 5.13% | 5.71% | 6.61% |
| EPS 2 | 0.3918 | 0.3034 | 0.3085 | 0.2838 | 0.236 | 0.2967 | 0.367 | 0.426 |
| Distribution rate | 65.1% | 79.1% | 74.6% | 81% | 91.1% | 76.1% | 73.6% | 73.4% |
| 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 | 4.730 | 4.730 | 4.730 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.85x | - | - | 5.13% | 577M | |
| 14.04x | - | - | 1.78% | 944B | |
| 13.25x | - | - | 1.92% | 433B | |
| 12.68x | - | - | 4.11% | 356B | |
| 17.56x | - | - | 2.42% | 282B | |
| 11.91x | - | - | 2.19% | 263B | |
| 14.83x | - | - | 2.66% | 260B | |
| 11.54x | - | - | 2.01% | 211B | |
| 16.91x | - | - | 2.66% | 197B | |
| 23.77x | - | - | 3.25% | 190B | |
| Average | 15.13x | 2.81% | 313.67B | |||
| Weighted average by Cap. | 14.58x | 2.39% |
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
