Company Valuation: Eagers Automotive Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,631 3,415 3,453 2,771 3,720 3,337 3,337 -
Change - 29.79% 1.13% -19.75% 34.24% -10.3% 0% -
Enterprise Value (EV) 1 5,421 5,659 5,389 4,920 6,172 5,653 5,695 5,675
Change - 4.38% -4.77% -8.71% 25.46% -8.41% 0.74% -0.35%
P/E ratio -16.4x 23.2x 10.8x 8.96x 13.1x 14.1x 14.2x 13.2x
PBR 3.17x 3.75x 3.24x 2.3x 2.93x 2.51x 2.38x 2.23x
PEG - -0x 0x -3.1x -1.5x -0.8x -32.19x 1.73x
Capitalization / Revenue 0.45x 0.39x 0.4x 0.32x 0.38x 0.3x 0.29x 0.28x
EV / Revenue 0.93x 0.65x 0.62x 0.58x 0.63x 0.51x 0.49x 0.48x
EV / EBITDA 33.2x 19.9x 8.27x 7.54x 8.96x 8.38x 8.4x 8.03x
EV / EBIT 78x 48x 10.1x 9.18x 10.9x 10.9x 11x 10.5x
EV / FCF 55.3x 11.7x 22.9x 23.5x 17.8x 24.3x 24.5x 24.5x
FCF Yield 1.81% 8.58% 4.36% 4.26% 5.61% 4.11% 4.09% 4.08%
Dividend per Share 2 0.365 0.25 0.625 0.71 0.74 0.6367 0.6269 0.672
Rate of return 3.56% 1.88% 4.65% 6.54% 5.11% 4.92% 4.85% 5.2%
EPS 2 -0.624 0.573 1.247 1.211 1.105 0.9157 0.9116 0.9812
Distribution rate -58.5% 43.6% 50.1% 58.6% 67% 69.5% 68.8% 68.5%
Net sales 1 5,817 8,750 8,664 8,542 9,852 11,115 11,517 11,901
EBITDA 1 163.2 284.2 651.6 652.4 688.5 674.5 677.7 707
EBIT 1 69.5 117.9 531.2 535.8 567.2 516.9 517.2 541.9
Net income 1 -131.9 147.3 317.8 308.2 281.1 236.6 236.2 256.1
Net Debt 1 2,790 2,244 1,936 2,149 2,452 2,316 2,358 2,338
Reference price 2 10.24 13.29 13.44 10.85 14.48 12.93 12.93 12.93
Nbr of stocks (in thousands) 256,933 256,933 256,933 255,398 256,900 258,074 258,074 -
Announcement Date 2/26/20 2/23/21 2/23/22 2/22/23 2/21/24 - - -
1AUD in Million2AUD
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
14.22x0.51x8.41x4.89% 2.14B
12.92x0.44x9.46x2.35% 11.65B
20.23x1.35x14.7x28.04% 9.03B
10.43x0.42x7.17x-.--% 7.53B
14.54x0.57x10.21x-.--% 5.94B
16.54x - - 1.17% 4.72B
9.17x0.22x4.92x3.92% 3.88B
12.86x0.29x7.37x1.69% 2.51B
24.5x0.62x10.32x-.--% 1.76B
Average 15.05x 0.55x 9.07x 4.67% 5.46B
Weighted average by Cap. 14.60x 0.62x 9.71x 6.43%
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. APE Stock
  4. Valuation Eagers Automotive Limited