|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.620 AUD | +1.22% |
|
+3.92% | -0.90% |
| Nov. 13 | Shares of Santos, Woodside Energy Group Climb As Oil Prices Rise Around 2% | MT |
| Nov. 13 | Australia stocks sink in sea of red as miners, banks lead broad sell-off | RE |
Company Valuation: Santos Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 10,076 | 15,506 | 16,030 | 16,778 | 13,392 | 14,048 | - | - |
| Change | - | 53.89% | 3.38% | 4.67% | -20.18% | 4.9% | - | - |
| Enterprise Value (EV) 1 | 13,727 | 20,579 | 19,480 | 21,042 | 18,283 | 19,553 | 18,971 | 18,483 |
| Change | - | 49.91% | -5.34% | 8.02% | -13.11% | 6.95% | -2.98% | -2.57% |
| P/E ratio | -28.3x | 15x | 7.73x | 12x | 11x | 14.8x | 10.8x | 9.8x |
| PBR | 1.39x | 1.14x | 1.08x | 1.1x | 0.87x | 0.89x | 0.86x | 0.86x |
| PEG | - | -0x | 0x | -0.4x | -0.8x | -0.7x | 0.3x | 0.99x |
| Capitalization / Revenue | 2.97x | 3.29x | 2.06x | 2.85x | 2.49x | 2.74x | 2.29x | 2.14x |
| EV / Revenue | 4.05x | 4.37x | 2.5x | 3.57x | 3.4x | 3.81x | 3.09x | 2.82x |
| EV / EBITDA | 7.46x | 7.68x | 3.54x | 5.26x | 5.03x | 5.71x | 4.49x | 4.12x |
| EV / EBIT | 16.7x | 14.3x | 5.19x | 10.1x | 9.08x | 12.3x | 8.65x | 7.68x |
| EV / FCF | 18.6x | 17.6x | 6.83x | 9.89x | 40.7x | 25.3x | 15.2x | 12x |
| FCF Yield | 5.39% | 5.68% | 14.6% | 10.1% | 2.46% | 3.95% | 6.57% | 8.31% |
| Dividend per Share 2 | 0.071 | 0.14 | 0.151 | 0.262 | 0.233 | 0.2262 | 0.2558 | 0.3408 |
| Rate of return | 1.47% | 3.05% | 3.11% | 5.06% | 5.64% | 5.22% | 5.9% | 7.86% |
| EPS 2 | -0.171 | 0.306 | 0.628 | 0.432 | 0.376 | 0.2924 | 0.4027 | 0.4424 |
| Distribution rate | -41.5% | 45.8% | 24% | 60.6% | 62% | 77.4% | 63.5% | 77% |
| Net sales 1 | 3,387 | 4,713 | 7,790 | 5,889 | 5,381 | 5,129 | 6,141 | 6,560 |
| EBITDA 1 | 1,839 | 2,679 | 5,498 | 3,997 | 3,637 | 3,427 | 4,224 | 4,484 |
| EBIT 1 | 824 | 1,436 | 3,751 | 2,075 | 2,013 | 1,593 | 2,194 | 2,408 |
| Net income 1 | -357 | 658 | 2,112 | 1,416 | 1,224 | 970.7 | 1,298 | 1,417 |
| Net Debt 1 | 3,651 | 5,073 | 3,450 | 4,264 | 4,891 | 5,505 | 4,924 | 4,436 |
| Reference price 2 | 4.837 | 4.588 | 4.853 | 5.181 | 4.134 | 4.336 | 4.336 | 4.336 |
| Nbr of stocks (in thousands) | 2,083,077 | 3,379,649 | 3,303,215 | 3,238,575 | 3,239,501 | 3,239,897 | - | - |
| Announcement Date | 2/17/21 | 2/15/22 | 2/21/23 | 2/20/24 | 2/18/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.83x | 3.81x | 5.71x | 5.22% | 14.05B | |
| 16.94x | 3.92x | 7.58x | 5.11% | 1,668B | |
| 23.6x | 1.91x | 8.61x | 4.35% | 317B | |
| 9.38x | 0.63x | 3.84x | 5.46% | 248B | |
| 12.29x | 0.97x | 4.59x | 3.83% | 217B | |
| 9.9x | 0.95x | 4.43x | 5.82% | 141B | |
| 3.88x | 1.6x | 3.31x | 10.79% | 82.96B | |
| 10.57x | 0.68x | 1.84x | 6.14% | 60.93B | |
| 12.47x | 0.82x | 3.94x | 6.36% | 58.04B | |
| 13.67x | 1.67x | 5.37x | 3.71% | 53.49B | |
| Average | 12.75x | 1.70x | 4.92x | 5.68% | 286.04B | |
| Weighted average by Cap. | 15.65x | 2.80x | 6.62x | 5.18% |
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
- STO Stock
- Valuation Santos Limited
Select your edition
All financial news and data tailored to specific country editions
