Valuation Westpac Banking Corporation

Equities

Market Closed - Australian S.E. Other stock markets 02:10:51 2024-09-12 am EDT			5-day change	1st Jan Change
32.30 ^AUD	+1.44%		+2.28%	+41.05%

09:08am	Competition Regulator Authorizes Collaboration Among Banks, Industry Participants for Continuity of Cash-in-Transit Services	MT
06:04am	AT1 Phase-Out Will Not Impact 'Big 4' Banks' Ratings, Says Fitch	MT

Fiscal Period: September	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	103,239	60,722	95,271	72,158	74,103	109,651	-	-
Change	-	-41.18%	56.9%	-24.26%	2.69%	47.97%	-	-
Enterprise Value (EV)	103,239	60,722	95,271	72,158	74,103	109,651	109,651	109,651
Change	-	-41.18%	56.9%	-24.26%	2.69%	47.97%	0%	0%
P/E ratio	15.1x	26.4x	18.9x	12.9x	10.3x	16.6x	16.7x	16x
PBR	1.56x	0.89x	1.32x	1.14x	1.02x	1.53x	1.51x	1.47x
PEG	-	-0.4x	0x	0.8x	0.4x	-2.67x	-20.36x	3.47x
Capitalization / Revenue	5x	2.94x	4.53x	3.8x	3.42x	5.08x	4.92x	4.8x
EV / Revenue	0x	0x	0x	0x	0x	5.08x	4.92x	4.8x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	10.3x	10.1x	9.76x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.74	0.31	1.18	1.25	1.42	1.696	1.578	1.538
Rate of return	5.87%	1.84%	4.54%	6.06%	6.71%	5.33%	4.96%	4.83%
EPS ²	1.965	0.637	1.378	1.599	2.05	1.923	1.907	1.995
Distribution rate	88.5%	48.7%	85.6%	78.2%	69.3%	88.2%	82.7%	77.1%
Net sales ¹	20,655	20,626	21,038	19,001	21,645	21,589	22,266	22,867
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	10,624	7,926	7,755	8,210	10,953	10,601	10,864	11,236
Net income ¹	6,784	2,290	5,458	5,694	7,195	6,765	6,652	6,869
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	29.64	16.84	26.00	20.64	21.15	31.84	31.84	31.84
Nbr of stocks (in thousands)	3,483,095	3,605,822	3,664,269	3,496,051	3,503,681	3,443,802	-	-
Announcement Date	11/3/19	11/1/20	10/31/21	11/6/22	11/5/23	-	-	-

¹AUD in Million²AUD

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. ($)
WESTPAC BANKING CORPORATION	16.56x	-	-	+5.33%	72.87B
JPMORGAN CHASE & CO.	11.6x	-	-	+2.32%	590B
BANK OF AMERICA CORPORATION	11.97x	-	-	+2.56%	303B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	3.82x	-	-	+8.08%	256B
WELLS FARGO & COMPANY	10.59x	-	-	+2.80%	183B
BANK OF CHINA LIMITED	4.05x	-	-	+7.83%	172B
CHINA CONSTRUCTION BANK CORPORATION	3.74x	-	-	+8.12%	174B
ROYAL BANK OF CANADA	15.1x	-	-	+3.35%	174B
COMMONWEALTH BANK OF AUSTRALIA	24.37x	-	-	+3.35%	157B
HSBC HOLDINGS PLC	6.73x	-	-	+9.96%	153B
Average	10.85x	-	-	+5.37%	223.34B
Weighted average by Cap.	10.48x	-	-	+4.70%