|
End-of-day quote
Johannesburg S.E.
|
5-day change | 1st Jan Change | ||
| - AUD | -.--% |
|
-.--% | - |
| 08-31 | Trilogy Metals Signs $35.6 Million Equity Investment Agreements With US Government for Alaska Projects | MT |
| 08-29 | Lion Finance director sells shares worth GBP93,625 | AN |
Company Valuation: South32 Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 12,533 | 11,346 | 11,019 | 8,563 | 12,080 | 16,804 | - | - |
| Change | - | -9.47% | -2.88% | -22.29% | 41.07% | 39.11% | - | - |
| Enterprise Value (EV) 1 | 11,995 | 11,829 | 11,781 | 8,440 | 12,080 | 13,754 | 15,039 | 14,991 |
| Change | - | -1.38% | -0.41% | -28.36% | 43.12% | 13.86% | 9.35% | -0.32% |
| P/E | 4.76x | -65.9x | -54.3x | 40.6x | 11.2x | 14.2x | 13.5x | 13.6x |
| PBR | 1.17x | 1.22x | 1.23x | 0.97x | - | 1.6x | 1.42x | 1.31x |
| PEG | - | 1x | -2.9x | -0x | 0x | 1.52x | 2.52x | -13.49x |
| Capitalization / Revenue | 1.35x | 1.25x | 1.33x | 1.13x | 2.08x | 3.05x | 3.49x | 2.7x |
| EV / Revenue | 1.29x | 1.31x | 1.42x | 1.11x | 2.08x | 2.49x | 3.13x | 2.41x |
| EV / EBITDA | 2.52x | 4.67x | 6.54x | 4.38x | 4.91x | 5.6x | 6.55x | 6.67x |
| EV / EBIT | 3.02x | 7.32x | 13.3x | 6.97x | 7.04x | 8.05x | 9.48x | 9.81x |
| EV / FCF | 4.84x | 39x | - | 25x | - | 11.8x | 14.1x | 10.6x |
| FCF Yield | 20.7% | 2.56% | - | 4% | - | 8.48% | 7.07% | 9.42% |
| Dividend per Share 2 | 0.227 | 0.081 | 0.035 | 0.06 | - | 0.113 | 0.1013 | 0.0986 |
| Rate of return | 8.36% | 3.24% | 1.43% | 3.14% | - | 3.01% | 2.7% | 2.63% |
| EPS 2 | 0.57 | -0.038 | -0.045 | 0.047 | 0.241 | 0.2636 | 0.2777 | 0.2749 |
| Distribution rate | 39.8% | -213% | -77.8% | 128% | - | 42.9% | 36.5% | 35.9% |
| Net sales 1 | 9,269 | 9,050 | 8,296 | 7,610 | 5,816 | 5,513 | 4,811 | 6,226 |
| EBITDA 1 | 4,755 | 2,534 | 1,802 | 1,928 | 2,462 | 2,457 | 2,295 | 2,248 |
| EBIT 1 | 3,967 | 1,616 | 886 | 1,211 | 1,717 | 1,708 | 1,587 | 1,527 |
| Net income 1 | 2,669 | -173 | -203 | 213 | 1,087 | 1,235 | 1,196 | 1,051 |
| Net Debt 1 | -538 | 483 | 762 | -123 | - | -3,050 | -1,765 | -1,813 |
| Reference price 2 | 2.715 | 2.502 | 2.442 | 1.908 | 2.698 | 3.749 | 3.749 | 3.749 |
| Nbr of stocks (in thousands) | 4,616,755 | 4,533,946 | 4,512,457 | 4,488,409 | 4,477,228 | 4,481,888 | - | - |
| Announcement Date | 24/08/22 | 23/08/23 | 28/08/24 | 27/08/25 | 26/08/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.26x | 4.32x | 7.76x | 3.18% | 241B | |
| 12.26x | 3.02x | 6.54x | 4.8% | 177B | |
| 16.7x | 4.7x | 7.78x | 2.97% | 107B | |
| 13.12x | 0.4x | 6.5x | 3.16% | 94.72B | |
| 27.01x | 6.7x | 17.6x | -.--% | 68.34B | |
| 55.25x | 3.39x | 8.33x | 1.1% | 61.98B | |
| 15.86x | 3.22x | 6.38x | 0.57% | 33.45B | |
| 14.31x | 4.66x | 7.09x | 4.05% | 31.65B | |
| 13.47x | 4.84x | 8.54x | 3.8% | 26.53B | |
| Average | 20.69x | 3.92x | 8.50x | 2.63% | 93.57B | |
| Weighted average by Cap. | 19.26x | 3.76x | 8.15x | 3.03% |
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
- S32 Stock
- Stock
- Valuation South32 Limited
Select your edition
All financial news and data tailored to specific country editions
