|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.630 AUD | +1.68% |
|
+0.55% | -4.22% |
| Jul. 05 | TPG Telecom Signs Deal With Spacetalk | MT |
| Jun. 30 | Vocus plans $343 million Sydney-Melbourne fibre link to meet AI demand | RE |
Company Valuation: TPG Telecom Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,952 | 9,092 | 9,613 | 8,324 | 7,425 | 7,086 | - | - |
| Change | - | -16.98% | 5.72% | -13.41% | -10.8% | -4.56% | - | - |
| Enterprise Value (EV) 1 | 16,460 | 14,631 | 15,685 | 14,586 | 11,507 | 10,993 | 10,769 | 11,078 |
| Change | - | -11.11% | 7.2% | -7.01% | -21.11% | -4.47% | -2.04% | 2.88% |
| P/E | 98.2x | 17.7x | 199x | -77.8x | 15.4x | 113x | 57x | 36.5x |
| PBR | 0.93x | 0.76x | 0.83x | 0.75x | 0.86x | 0.85x | 0.88x | 0.9x |
| PEG | - | 0x | -2.2x | 0x | -0x | -1.3x | 0.6x | 0.7x |
| Capitalization / Revenue | 2.07x | 1.55x | 1.74x | 1.51x | 1.38x | 1.38x | 1.34x | 1.31x |
| EV / Revenue | 3.11x | 2.5x | 2.83x | 2.64x | 2.14x | 2.14x | 2.04x | 2.04x |
| EV / EBITDA | 9.51x | 6.85x | 8.37x | 8.52x | 7.03x | 6.46x | 6.1x | 6.04x |
| EV / EBIT | 53.4x | 36.2x | 38.9x | 64.3x | 14.8x | 26x | 22x | 19x |
| EV / FCF | 20.7x | 50.5x | 42.6x | 57.9x | 7.4x | 16.3x | 13.3x | 35.5x |
| FCF Yield | 4.84% | 1.98% | 2.35% | 1.73% | 13.5% | 6.13% | 7.52% | 2.81% |
| Dividend per Share 2 | 0.165 | 0.18 | 0.18 | 0.18 | 0.18 | 0.1893 | 0.2009 | 0.2139 |
| Rate of return | 2.8% | 3.68% | 3.47% | 4.01% | 4.75% | 5.22% | 5.53% | 5.89% |
| EPS 2 | 0.06 | 0.276 | 0.026 | -0.0577 | 0.2463 | 0.0321 | 0.0637 | 0.0994 |
| Distribution rate | 275% | 65.2% | 692% | -312% | 73.1% | 589% | 315% | 215% |
| Net sales 1 | 5,293 | 5,853 | 5,533 | 5,520 | 5,384 | 5,144 | 5,281 | 5,427 |
| EBITDA 1 | 1,731 | 2,135 | 1,875 | 1,712 | 1,637 | 1,702 | 1,764 | 1,833 |
| EBIT 1 | 308 | 404 | 403 | 227 | 780 | 422.7 | 488.6 | 582.7 |
| Net income 1 | 110 | 513 | 49 | -107 | 461 | 59.16 | 116.7 | 197.2 |
| Net Debt 1 | 5,508 | 5,539 | 6,072 | 6,262 | 4,082 | 3,907 | 3,683 | 3,992 |
| Reference price 2 | 5.890 | 4.890 | 5.180 | 4.490 | 3.790 | 3.630 | 3.630 | 3.630 |
| Nbr of stocks (in thousands) | 1,859,342 | 1,859,342 | 1,855,715 | 1,853,863 | 1,959,155 | 1,952,139 | - | - |
| Announcement Date | 2/23/22 | 2/26/23 | 2/25/24 | 2/27/25 | 2/26/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 112.94x | 2.14x | 6.46x | 5.22% | 4.93B | |
| -200.41x | 48.09x | 108.9x | - | 1,914B | |
| 37.71x | 6.89x | 31.17x | 0.17% | 225B | |
| 17.96x | 3.02x | 7.7x | 2.2% | 203B | |
| 9.26x | 2.25x | 6.07x | 5.25% | 147B | |
| 14.14x | 2.29x | 7.63x | 3.01% | 65.77B | |
| 13.48x | 1.31x | 4.48x | 3.74% | 34.02B | |
| 21.1x | 5.65x | 10.35x | 4.5% | 33.35B | |
| 8.89x | 0.32x | 1.3x | 7.61% | 24.98B | |
| 12.53x | 3.42x | 7.58x | 6.76% | 20.29B | |
| Average | 4.76x | 7.54x | 19.16x | 4.27% | 267.21B | |
| Weighted average by Cap. | -137.35x | 35.56x | 82.01x | 2.75% |
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
- TPG Stock
- Valuation TPG Telecom Limited
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
