|
Delayed
Australian S.E.
07:03:00 09/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 8.585 AUD | +2.08% |
|
+3.19% | +38.98% |
| 05:26am | Mining and energy stocks lift Australian shares on commodity boost | RE |
| 09-08 | Deals of the day-Mergers and acquisitions | RE |
Company Valuation: Santos Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 15,506 | 16,030 | 16,778 | 13,392 | 13,334 | 19,675 | - | - |
| Change | - | 3.38% | 4.67% | -20.18% | -0.43% | 47.56% | - | - |
| Enterprise Value (EV) 1 | 20,579 | 19,480 | 21,042 | 18,283 | 19,098 | 24,225 | 23,678 | 23,076 |
| Change | - | -5.34% | 8.02% | -13.11% | 4.46% | 26.85% | -2.26% | -2.54% |
| P/E | 15x | 7.73x | 12x | 11x | 16.4x | 13.1x | 11.8x | 11.6x |
| PBR | 1.14x | 1.08x | 1.1x | 0.87x | 0.85x | 1.2x | 1.19x | 1.17x |
| PEG | - | 0x | -0.4x | -0.8x | -0.5x | 0.2x | 1.1x | 9.58x |
| Capitalization / Revenue | 3.29x | 2.06x | 2.85x | 2.49x | 2.7x | 2.95x | 2.77x | 2.82x |
| EV / Revenue | 4.37x | 2.5x | 3.57x | 3.4x | 3.87x | 3.63x | 3.34x | 3.31x |
| EV / EBITDA | 7.68x | 3.54x | 5.26x | 5.03x | 5.71x | 5.27x | 4.64x | 4.72x |
| EV / EBIT | 14.3x | 5.19x | 10.1x | 9.08x | 12.1x | 10.1x | 8.52x | 8.83x |
| EV / FCF | 17.6x | 6.83x | 9.89x | 40.7x | 25.2x | 15.3x | 9.93x | 9.37x |
| FCF Yield | 5.68% | 14.6% | 10.1% | 2.46% | 3.96% | 6.53% | 10.1% | 10.7% |
| Dividend per Share 2 | 0.14 | 0.151 | 0.262 | 0.233 | 0.237 | 0.3221 | 0.3992 | 0.3855 |
| Rate of return | 3.05% | 3.11% | 5.06% | 5.64% | 5.76% | 5.3% | 6.57% | 6.35% |
| EPS 2 | 0.306 | 0.628 | 0.432 | 0.376 | 0.251 | 0.4633 | 0.5153 | 0.5215 |
| Distribution rate | 45.8% | 24% | 60.6% | 62% | 94.4% | 69.5% | 77.5% | 73.9% |
| Net sales 1 | 4,713 | 7,790 | 5,889 | 5,381 | 4,939 | 6,674 | 7,090 | 6,982 |
| EBITDA 1 | 2,679 | 5,498 | 3,997 | 3,637 | 3,342 | 4,597 | 5,099 | 4,894 |
| EBIT 1 | 1,436 | 3,751 | 2,075 | 2,013 | 1,574 | 2,394 | 2,778 | 2,613 |
| Net income 1 | 658 | 2,112 | 1,416 | 1,224 | 818 | 1,433 | 1,740 | 1,648 |
| Net Debt 1 | 5,073 | 3,450 | 4,264 | 4,891 | 5,764 | 4,550 | 4,003 | 3,401 |
| Reference price 2 | 4.588 | 4.853 | 5.181 | 4.134 | 4.116 | 6.074 | 6.074 | 6.074 |
| Nbr of stocks (in thousands) | 3,379,649 | 3,303,215 | 3,238,575 | 3,239,501 | 3,239,897 | 3,239,476 | - | - |
| Announcement Date | 15/02/22 | 21/02/23 | 20/02/24 | 18/02/25 | 21/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.46x | 3.64x | 5.29x | 5.24% | 19.52B | |
| 13.66x | 3.49x | 6.57x | 5.35% | 1,672B | |
| 13.58x | 1.88x | 6.12x | 3.42% | 409B | |
| 8.47x | 0.61x | 3.92x | 6.15% | 293B | |
| 8.35x | 0.93x | 4.06x | 3.3% | 271B | |
| 8.36x | 1.06x | 4.4x | 4.56% | 200B | |
| 6.28x | 1.76x | 2.79x | 7.03% | 156B | |
| 3.98x | 1.61x | 3.03x | 7.57% | 126B | |
| 8.02x | 0.86x | 2.12x | 3.66% | 102B | |
| 8.41x | 0.8x | 3.97x | 4.83% | 78.66B | |
| Average | 9.26x | 1.66x | 4.23x | 5.11% | 332.72B | |
| Weighted average by Cap. | 11.43x | 2.39x | 5.43x | 5.07% |
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
- STO Stock
- Valuation Santos Limited
Select your edition
All financial news and data tailored to specific country editions
