Valuation Eagers Automotive Limited
Equities
APE
AU000000APE3
Auto Vehicles, Parts & Service Retailers
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 26.50 AUD | +2.20% |
|
+4.54% | +7.55% |
| Jan. 08 | ASX Biggest Gainers | MT |
| Dec. 23 | ASX Biggest Losers | MT |
Company Valuation: Eagers Automotive Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,415 | 3,453 | 2,771 | 3,720 | 3,056 | 7,322 | 7,322 | - |
| Change | - | 1.13% | -19.75% | 34.24% | -17.86% | 139.62% | 0% | - |
| Enterprise Value (EV) 1 | 5,659 | 5,389 | 4,920 | 6,172 | 6,243 | 9,501 | 10,409 | 10,364 |
| Change | - | -4.77% | -8.71% | 25.46% | 1.14% | 52.2% | 9.56% | -0.43% |
| P/E ratio | 23.2x | 10.8x | 8.96x | 13.1x | 14.8x | 26.7x | 20.3x | 18x |
| PBR | 3.75x | 3.24x | 2.3x | 2.93x | 2.32x | 3.87x | 3.68x | 3.62x |
| PEG | - | 0x | -3.1x | -1.5x | -0.5x | 1.2x | 0.7x | 1.4x |
| Capitalization / Revenue | 0.39x | 0.4x | 0.32x | 0.38x | 0.27x | 0.56x | 0.38x | 0.35x |
| EV / Revenue | 0.65x | 0.62x | 0.58x | 0.63x | 0.56x | 0.72x | 0.54x | 0.49x |
| EV / EBITDA | 19.9x | 8.27x | 7.54x | 8.96x | 9.12x | 12.5x | 8.99x | 8.11x |
| EV / EBIT | 48x | 10.1x | 9.18x | 10.9x | 11.5x | 16.2x | 11.3x | 10.1x |
| EV / FCF | 11.7x | 22.9x | 23.5x | 17.8x | 27.5x | 23.1x | 22.7x | 20.5x |
| FCF Yield | 8.58% | 4.36% | 4.26% | 5.61% | 3.64% | 4.33% | 4.41% | 4.87% |
| Dividend per Share 2 | 0.25 | 0.625 | 0.71 | 0.74 | 0.74 | 0.7461 | 0.8666 | 0.9299 |
| Rate of return | 1.88% | 4.65% | 6.54% | 5.11% | 6.25% | 2.88% | 3.34% | 3.59% |
| EPS 2 | 0.573 | 1.247 | 1.211 | 1.105 | 0.801 | 0.9729 | 1.275 | 1.443 |
| Distribution rate | 43.6% | 50.1% | 58.6% | 67% | 92.4% | 76.7% | 68% | 64.4% |
| Net sales 1 | 8,750 | 8,664 | 8,542 | 9,852 | 11,194 | 13,115 | 19,277 | 21,094 |
| EBITDA 1 | 284.2 | 651.6 | 652.4 | 688.5 | 684.7 | 760.9 | 1,158 | 1,278 |
| EBIT 1 | 117.9 | 531.2 | 535.8 | 567.2 | 540.8 | 585.1 | 920.2 | 1,024 |
| Net income 1 | 147.3 | 317.8 | 308.2 | 281.1 | 205.1 | 265.3 | 395.6 | 451.8 |
| Net Debt 1 | 2,244 | 1,936 | 2,149 | 2,452 | 3,187 | 2,179 | 3,087 | 3,043 |
| Reference price 2 | 13.29 | 13.44 | 10.85 | 14.48 | 11.84 | 25.93 | 25.93 | 25.93 |
| Nbr of stocks (in thousands) | 256,933 | 256,933 | 255,398 | 256,900 | 258,074 | 282,364 | 282,364 | - |
| Announcement Date | 2/23/21 | 2/23/22 | 2/22/23 | 2/21/24 | 2/26/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.65x | 0.72x | 12.49x | 2.88% | 5.18B | |
| 20.58x | 1.57x | 18.66x | 0.98% | 12.48B | |
| 12.21x | 0.4x | 8.48x | 3.12% | 10.83B | |
| 10.95x | 0.42x | 7.12x | -.--% | 7.27B | |
| 22.71x | 0.89x | 10.52x | 1.03% | 5.41B | |
| 8.1x | 0.49x | 8.9x | -.--% | 4.44B | |
| 10.1x | 0.26x | 5.85x | 4.62% | 3.83B | |
| 16.34x | 0.24x | 5.97x | 2.41% | 2.05B | |
| 22.79x | 0.54x | 14.07x | 1.03% | 1.73B | |
| Average | 16.71x | 0.61x | 10.23x | 1.79% | 5.91B | |
| Weighted average by Cap. | 16.48x | 0.75x | 11.21x | 1.71% |
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
- Equities
- APE Stock
- Valuation Eagers Automotive Limited
Select your edition
All financial news and data tailored to specific country editions
