|
Market Closed -
Australian S.E.
10:10:31 21/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 15.40 AUD | -2.59% |
|
-6.50% | -34.66% |
| 08-14 | Nick Scali Investigates Cybersecurity Incident | MT |
| 08-07 | Australian Shares Flat; James Hardie Industries Fiscal Q1 Adjusted Earnings, Net Sales Up | MT |
Company Valuation: Nick Scali Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 669.1 | 737.9 | 1,177 | 1,558 | 1,396 | 1,317 | - | - |
| Change | - | 10.29% | 59.51% | 32.33% | -10.38% | -5.64% | - | - |
| Enterprise Value (EV) 1 | 686.1 | 740.3 | 1,137 | 1,528 | 1,361 | 1,289 | 1,276 | 1,263 |
| Change | - | 7.91% | 53.63% | 34.36% | -10.94% | -5.3% | -0.99% | -1.01% |
| P/E | 8.93x | 7.3x | 14x | 27x | 18.4x | 18.1x | 16.2x | 14x |
| PBR | 4.75x | 4.1x | 4.57x | 5.84x | 4.99x | 4.52x | 4.34x | 4.16x |
| PEG | - | 0.2x | -0.7x | -0.9x | 0.6x | -4.63x | 1.4x | 0.9x |
| Capitalization / Revenue | 1.52x | 1.45x | 2.51x | 3.14x | 2.7x | 2.49x | 2.31x | 2.13x |
| EV / Revenue | 1.56x | 1.46x | 2.43x | 3.09x | 2.63x | 2.43x | 2.24x | 2.04x |
| EV / EBITDA | 4.13x | 3.76x | 6.5x | 9.61x | 7.53x | 7.19x | 6.55x | 5.91x |
| EV / EBIT | 5.51x | 4.8x | 8.78x | 14.5x | 10.9x | 10.7x | 9.63x | 8.54x |
| EV / FCF | 6.6x | 5.92x | 11.1x | 15.1x | 10.4x | 10.5x | 8.97x | 8.15x |
| FCF Yield | 15.1% | 16.9% | 9.03% | 6.6% | 9.66% | 9.49% | 11.1% | 12.3% |
| Dividend per Share 2 | 0.6 | 0.75 | 0.68 | 0.63 | 0.72 | 0.7232 | 0.7935 | 0.9065 |
| Rate of return | 7.26% | 8.23% | 4.92% | 3.46% | 4.41% | 4.7% | 5.15% | 5.89% |
| EPS 2 | 0.925 | 1.248 | 0.987 | 0.675 | 0.885 | 0.8504 | 0.9524 | 1.098 |
| Distribution rate | 64.9% | 60.1% | 68.9% | 93.3% | 81.4% | 85% | 83.3% | 82.6% |
| Net sales 1 | 441 | 507.7 | 468.2 | 495.3 | 516.7 | 530 | 570.4 | 619.2 |
| EBITDA 1 | 166.1 | 197.1 | 175 | 159.1 | 180.7 | 179.4 | 194.9 | 213.8 |
| EBIT 1 | 124.6 | 154.3 | 129.5 | 105.7 | 124.7 | 120.1 | 132.5 | 148 |
| Net income 1 | 74.92 | 101.1 | 80.61 | 57.7 | 75.7 | 73.27 | 81.56 | 92.67 |
| Net Debt 1 | 17.04 | 2.436 | -39.64 | -29.31 | -34.91 | -28.36 | -41.13 | -54.04 |
| Reference price 2 | 8.26 | 9.11 | 13.81 | 18.21 | 16.32 | 15.40 | 15.40 | 15.40 |
| Nbr of stocks (in thousands) | 81,000 | 81,000 | 85,231 | 85,531 | 85,531 | 85,531 | - | - |
| Announcement Date | 21/08/22 | 10/08/23 | 08/08/24 | 07/08/25 | 06/08/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.11x | 2.43x | 7.19x | 4.7% | 944M | |
| 25.26x | 3.3x | 15.8x | 1.25% | 27.97B | |
| 19.29x | 1.74x | 9.59x | 1.06% | 10.77B | |
| 26.8x | 1.37x | 9.11x | -.--% | 2.9B | |
| 11.53x | 1.16x | 6.96x | 5.11% | 2.43B | |
| 17.44x | 1.05x | 9.37x | -.--% | 1.33B | |
| 11.49x | 0.69x | 5.55x | 3.86% | 1.24B | |
| 17.41x | - | - | 2.01% | 1.21B | |
| 17.53x | 1.11x | 6.78x | 4.33% | 615M | |
| 14.96x | - | - | - | 434M | |
| Average | 17.98x | 1.61x | 8.79x | 2.48% | 4.98B | |
| Weighted average by Cap. | 22.33x | 2.56x | 12.84x | 1.48% |
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
- NCK Stock
- Valuation Nick Scali Limited
Select your edition
All financial news and data tailored to specific country editions
