Valuation Santos Limited

Equities

Market Closed - Australian S.E. Other stock markets 02:10:18 2024-09-16 am EDT			5-day change	1st Jan Change
7.000 ^AUD	+0.29%		+1.16%	-7.89%

Sep. 13	Woodside Energy, Santos Shares Rise Alongside Crude Oil Prices	MT
Sep. 11	Energy Shares Seen Under Pressure as OPEC Cuts Demand Growth Outlook	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	11,971	10,076	15,506	16,030	16,778	15,283	-	-
Change	-	-15.83%	53.89%	3.38%	4.67%	-8.91%	-	-
Enterprise Value (EV) ¹	15,325	13,727	20,579	19,480	21,042	19,965	19,637	18,968
Change	-	-10.43%	49.91%	-5.34%	8.02%	-5.12%	-1.65%	-3.4%
P/E ratio	17.9x	-28.3x	15x	7.73x	12x	11.7x	11.5x	9.31x
PBR	1.56x	1.39x	1.14x	1.08x	1.1x	0.97x	0.94x	0.9x
PEG	-	0x	-0x	0x	-0.4x	-1.72x	6.13x	0.4x
Capitalization / Revenue	2.97x	2.97x	3.29x	2.06x	2.85x	2.77x	2.67x	2.29x
EV / Revenue	3.8x	4.05x	4.37x	2.5x	3.57x	3.61x	3.43x	2.84x
EV / EBITDA	6.51x	7.46x	7.68x	3.54x	5.26x	5.33x	5.05x	4.08x
EV / EBIT	11.8x	16.7x	14.3x	5.19x	10.1x	9.88x	9.25x	7.49x
EV / FCF	13.1x	18.6x	17.6x	6.83x	9.89x	30.7x	16.5x	9.96x
FCF Yield	7.63%	5.39%	5.68%	14.6%	10.1%	3.25%	6.05%	10%
Dividend per Share ²	0.11	0.071	0.14	0.151	0.262	0.235	0.2102	0.2788
Rate of return	1.91%	1.47%	3.05%	3.11%	5.06%	4.98%	4.46%	5.91%
EPS ²	0.321	-0.171	0.306	0.628	0.432	0.4026	0.4102	0.5065
Distribution rate	34.3%	-41.5%	45.8%	24%	60.6%	58.4%	51.2%	55.1%
Net sales ¹	4,033	3,387	4,713	7,790	5,889	5,525	5,733	6,686
EBITDA ¹	2,354	1,839	2,679	5,498	3,997	3,748	3,890	4,650
EBIT ¹	1,295	824	1,436	3,751	2,075	2,021	2,123	2,533
Net income ¹	674	-357	658	2,112	1,416	1,299	1,367	1,624
Net Debt ¹	3,354	3,651	5,073	3,450	4,264	4,683	4,354	3,685
Reference price ²	5.747	4.837	4.588	4.853	5.181	4.718	4.718	4.718
Nbr of stocks (in thousands)	2,083,097	2,083,077	3,379,649	3,303,215	3,238,575	3,239,501	-	-
Announcement Date	2/19/20	2/17/21	2/15/22	2/21/23	2/20/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
SANTOS LIMITED	11.54x	3.59x	5.28x	+5.03%	15.18B
ARAMCO	15.04x	3.7x	7.1x	+6.95%	1,753B
EXXON MOBIL CORPORATION	12.98x	1.43x	6.59x	+3.46%	494B
SHELL PLC	8.59x	0.84x	3.77x	+4.14%	212B
PETROCHINA COMPANY LIMITED	5.57x	0.47x	2.93x	+8.63%	196B
TOTALENERGIES SE	7.65x	0.85x	3.94x	+5.09%	156B
PETROBRAS	6.83x	1.5x	2.89x	+17.41%	90.16B
EQUINOR ASA	7.97x	0.72x	1.85x	+10.23%	69.65B
ENI S.P.A	7.48x	0.67x	3.17x	+7.12%	49.29B
Average	9.30x	1.53x	4.17x	+7.56%	337.26B
Weighted average by Cap.	12.72x	2.59x	6.03x	+6.58%