Valuation Wesfarmers Limited

Stocks

Market Closed - Australian S.E. Other stock markets 02:11:51 2026-06-12 am EDT			5-day change	1st Jan Change
86.47 ^AUD	+2.56%		+10.00%	+6.63%

12:50pm	Wesfarmers Limited - Special Call
Jun. 11	Jarden Research Adjusts Wesfarmers' Price Target to AU$79.30 from AU$75.30, Keeps at Neutral	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	67,010	47,532	55,977	73,965	96,192	98,168	-	-
Change	-	-29.07%	17.77%	32.13%	30.05%	2.05%	-	-
Enterprise Value (EV) ¹	74,114	58,908	66,473	84,408	106,722	110,568	110,506	110,433
Change	-	-20.52%	12.84%	26.98%	26.44%	3.6%	-0.06%	-0.07%
P/E Ratio	28.1x	20.2x	22.7x	28.9x	32.8x	34.5x	30.7x	28.7x
PBR	6.88x	5.96x	6.76x	8.62x	10.5x	12.3x	11.8x	11.1x
PEG	-	-16.33x	4.71x	7.76x	2.3x	-12.52x	2.5x	4.04x
Capitalization / Revenue	1.97x	1.29x	1.29x	1.67x	2.1x	2.08x	1.98x	1.9x
EV / Revenue	2.18x	1.6x	1.53x	1.91x	2.34x	2.34x	2.23x	2.13x
EV / EBITDA	14.2x	11.3x	11.9x	14.6x	17.7x	17.6x	16.2x	15.3x
EV / EBIT	20.9x	16.2x	17.2x	21.2x	23.9x	24.8x	22.4x	20.9x
EV / FCF	29.8x	50.9x	23x	23.8x	31.2x	37.7x	32x	28.8x
FCF Yield	3.36%	1.96%	4.35%	4.2%	3.21%	2.65%	3.12%	3.47%
Dividend per Share ²	1.78	1.8	1.91	1.98	2.06	2.195	2.426	2.589
Rate of return	3.01%	4.29%	3.87%	3.04%	2.43%	2.54%	2.81%	2.99%
EPS ²	2.102	2.076	2.176	2.257	2.58	2.509	2.814	3.014
Distribution rate	84.7%	86.7%	87.8%	87.7%	79.8%	87.5%	86.2%	85.9%
Net sales ¹	33,941	36,838	43,550	44,189	45,700	47,198	49,471	51,793
EBITDA ¹	5,226	5,208	5,564	5,789	6,019	6,290	6,815	7,200
EBIT ¹	3,550	3,633	3,863	3,989	4,465	4,462	4,933	5,275
Net income ¹	2,380	2,352	2,465	2,557	2,926	2,850	3,173	3,387
Net Debt ¹	7,104	11,376	10,496	10,443	10,530	12,400	12,338	12,265
Reference price ²	59.10	41.91	49.34	65.18	84.75	86.47	86.47	86.47
Nbr of stocks (in thousands)	1,133,840	1,134,145	1,134,514	1,134,781	1,135,014	1,135,283	-	-
Announcement Date	8/26/21	8/25/22	8/24/23	8/28/24	8/27/25	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WESFARMERS LIMITED	33.61x	2.29x	17.19x	2.6%	66.95B
RYOHIN KEIKAKU CO., LTD.	31.26x	2.1x	15.2x	0.86%	12.3B
FIVE BELOW, INC.	22.38x	1.85x	11.94x	-.--%	11.17B
ZHEJIANG CHINA COMMODITIES CITY GROUP CO., LTD.	11.13x	2.24x	7.16x	5.5%	8.92B
EL PUERTO DE LIVERPOOL, S.A.B. DE C.V.	6.31x	0.71x	4.52x	2.94%	7.95B
ISETAN MITSUKOSHI HOLDINGS LTD.	19.91x	2.32x	12.49x	1.93%	7.83B
CENTRAL RETAIL CORPORATION	15.46x	0.86x	6.66x	2.8%	3.82B
LOTTE SHOPPING CO., LTD.	16.6x	1.2x	9.85x	2.2%	3.73B
WOOLWORTHS HOLDINGS LIMITED	14.86x	0.72x	6.72x	4.65%	2.78B
Average	19.06x	1.59x	10.19x	2.61%	13.94B
Weighted average by Cap.	26.72x	2.02x	13.95x	2.42%