|
Market Closed -
Australian S.E.
10:10:15 28/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 14.85 AUD | -0.20% |
|
-3.57% | -37.00% |
| 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 | 1,270 | - | - |
| Change | - | 10.29% | 59.51% | 32.33% | -10.38% | -9.01% | - | - |
| Enterprise Value (EV) 1 | 686.1 | 740.3 | 1,137 | 1,528 | 1,361 | 1,242 | 1,229 | 1,216 |
| Change | - | 7.91% | 53.63% | 34.36% | -10.94% | -8.76% | -1.03% | -1.05% |
| P/E | 8.93x | 7.3x | 14x | 27x | 18.4x | 17.5x | 15.6x | 13.5x |
| PBR | 4.75x | 4.1x | 4.57x | 5.84x | 4.99x | 4.36x | 4.19x | 4.01x |
| PEG | - | 0.2x | -0.7x | -0.9x | 0.6x | -4.47x | 1.3x | 0.9x |
| Capitalization / Revenue | 1.52x | 1.45x | 2.51x | 3.14x | 2.7x | 2.4x | 2.23x | 2.05x |
| EV / Revenue | 1.56x | 1.46x | 2.43x | 3.09x | 2.63x | 2.34x | 2.15x | 1.96x |
| EV / EBITDA | 4.13x | 3.76x | 6.5x | 9.61x | 7.53x | 6.92x | 6.31x | 5.69x |
| EV / EBIT | 5.51x | 4.8x | 8.78x | 14.5x | 10.9x | 10.3x | 9.28x | 8.22x |
| EV / FCF | 6.6x | 5.92x | 11.1x | 15.1x | 10.4x | 10.2x | 8.64x | 7.85x |
| FCF Yield | 15.1% | 16.9% | 9.03% | 6.6% | 9.66% | 9.85% | 11.6% | 12.7% |
| 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% | 4.87% | 5.34% | 6.1% |
| 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 | 14.85 | 14.85 | 14.85 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 17.46x | 2.34x | 6.92x | 4.87% | 911M | |
| 23.9x | 3.2x | 15.28x | 1.27% | 27.69B | |
| 19.53x | 1.77x | 9.71x | 1.04% | 10.84B | |
| 26.15x | 1.35x | 8.98x | -.--% | 2.83B | |
| 11.34x | 1.14x | 6.87x | 5.18% | 2.38B | |
| 16.74x | 1.01x | 9.02x | -.--% | 1.27B | |
| 17.94x | - | - | 1.95% | 1.25B | |
| 11.16x | 0.68x | 5.4x | 3.97% | 1.2B | |
| 17.08x | 1.07x | 6.58x | 4.44% | 594M | |
| 14.95x | - | - | - | 429M | |
| Average | 17.63x | 1.57x | 8.60x | 2.53% | 4.94B | |
| Weighted average by Cap. | 21.54x | 2.50x | 12.54x | 1.49% |
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
