|
Market Closed -
Australian S.E.
10:10:04 20/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 15.81 AUD | +1.48% |
|
-7.16% | -32.92% |
| 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 | 1,352 | - | - |
| Change | - | 10.29% | 59.51% | 32.33% | -10.38% | -3.12% | - | - |
| Enterprise Value (EV) 1 | 686.1 | 740.3 | 1,137 | 1,528 | 1,361 | 1,324 | 1,311 | 1,298 |
| Change | - | 7.91% | 53.63% | 34.36% | -10.94% | -2.72% | -0.97% | -0.98% |
| P/E | 8.93x | 7.3x | 14x | 27x | 18.4x | 18.6x | 16.6x | 14.4x |
| PBR | 4.75x | 4.1x | 4.57x | 5.84x | 4.99x | 4.64x | 4.46x | 4.27x |
| PEG | - | 0.2x | -0.7x | -0.9x | 0.6x | -4.75x | 1.4x | 0.9x |
| Capitalization / Revenue | 1.52x | 1.45x | 2.51x | 3.14x | 2.7x | 2.55x | 2.37x | 2.18x |
| EV / Revenue | 1.56x | 1.46x | 2.43x | 3.09x | 2.63x | 2.5x | 2.3x | 2.1x |
| EV / EBITDA | 4.13x | 3.76x | 6.5x | 9.61x | 7.53x | 7.38x | 6.73x | 6.07x |
| EV / EBIT | 5.51x | 4.8x | 8.78x | 14.5x | 10.9x | 11x | 9.9x | 8.77x |
| EV / FCF | 6.6x | 5.92x | 11.1x | 15.1x | 10.4x | 10.8x | 9.22x | 8.38x |
| FCF Yield | 15.1% | 16.9% | 9.03% | 6.6% | 9.66% | 9.24% | 10.9% | 11.9% |
| 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% | 4.57% | 5.02% | 5.73% |
| 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 | 15.81 | 15.81 | 15.81 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.32x | 2.46x | 7.27x | 4.64% | 949M | |
| 25.77x | 3.37x | 16.13x | 1.22% | 28.53B | |
| 18.51x | 1.67x | 9.19x | 1.1% | 10.36B | |
| 29.73x | 1.46x | 9.69x | -.--% | 3.22B | |
| 11.56x | 1.16x | 6.98x | 5.1% | 2.43B | |
| 18.27x | 1.1x | 9.76x | -.--% | 1.39B | |
| 17.35x | - | - | 2.02% | 1.21B | |
| 11.22x | 0.68x | 5.42x | 3.95% | 1.21B | |
| 17.38x | 1.09x | 6.72x | 4.37% | 605M | |
| 15.45x | - | - | - | 443M | |
| Average | 18.36x | 1.62x | 8.89x | 2.49% | 5.03B | |
| Weighted average by Cap. | 22.75x | 2.60x | 13.03x | 1.46% |
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
