|
Delayed
Australian S.E.
23:28:01 2026-09-16 EDT
|
5-day change | 1st Jan Change | ||
| 1.310 AUD | -2.24% |
|
+3.15% | -25.78% |
| 08-24 | Adairs Limited Declares Final Fully Franked Dividend for the Fiscal Year 2026, Payable on 1 October 2026 | CI |
| 08-24 | Adairs Limited, 2026 Earnings Call, Aug 24, 2026 |
Company Valuation: Adairs Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 349.5 | 253.5 | 321.4 | 372.9 | 246.5 | 239.3 | - | - |
| Change | - | -27.46% | 26.78% | 16.03% | -33.9% | -2.9% | - | - |
| Enterprise Value (EV) 1 | 443.3 | 507.5 | 584.4 | 676.9 | 525 | 492.4 | 456.8 | 425 |
| Change | - | 14.48% | 15.16% | 15.83% | -22.44% | -6.21% | -7.24% | -6.95% |
| P/E | 7.88x | 6.69x | 10.4x | 14.7x | -6.22x | 7.47x | 6.08x | 5.33x |
| PBR | 1.75x | 1.25x | 1.44x | 1.67x | 1.44x | 1.33x | 1.2x | 1.1x |
| PEG | - | -0.4x | -0.5x | -0.8x | 0x | -0x | 0.3x | 0.4x |
| Capitalization / Revenue | 0.62x | 0.41x | 0.54x | 0.6x | 0.38x | 0.37x | 0.35x | 0.33x |
| EV / Revenue | 0.79x | 0.82x | 0.98x | 1.1x | 0.82x | 0.76x | 0.66x | 0.59x |
| EV / EBITDA | 3.47x | 4.32x | 5.16x | 5.48x | 4.1x | 3.9x | 3.3x | 2.85x |
| EV / EBIT | 5.8x | 7.94x | 10.1x | 12.3x | 9.55x | 8.49x | 6.73x | 5.64x |
| EV / FCF | 8.5x | 5.28x | 8.82x | 10.4x | 6.36x | 10.5x | 7.82x | 6.4x |
| FCF Yield | 11.8% | 18.9% | 11.3% | 9.64% | 15.7% | 9.51% | 12.8% | 15.6% |
| Dividend per Share 2 | 0.18 | 0.08 | 0.12 | 0.105 | 0.115 | 0.1117 | 0.1408 | 0.1642 |
| Rate of return | 8.82% | 5.46% | 6.52% | 4.98% | 8.33% | 8.33% | 10.5% | 12.3% |
| EPS 2 | 0.259 | 0.219 | 0.177 | 0.144 | -0.222 | 0.1794 | 0.2204 | 0.2515 |
| Distribution rate | 69.5% | 36.5% | 67.8% | 72.9% | -51.8% | 62.3% | 63.9% | 65.3% |
| Net sales 1 | 564.5 | 621.3 | 594.4 | 618.1 | 641.7 | 647 | 687.4 | 725.6 |
| EBITDA 1 | 127.7 | 117.6 | 113.3 | 123.5 | 128 | 126.2 | 138.5 | 149.4 |
| EBIT 1 | 76.38 | 63.89 | 57.63 | 55.21 | 55 | 58.01 | 67.91 | 75.29 |
| Net income 1 | 44.89 | 37.84 | 31.09 | 25.68 | -39.38 | 29.11 | 39.29 | 44.93 |
| Net Debt 1 | 93.82 | 254 | 263 | 304 | 278.5 | 253.1 | 217.4 | 185.7 |
| Reference price 2 | 2.040 | 1.465 | 1.840 | 2.110 | 1.380 | 1.340 | 1.340 | 1.340 |
| Nbr of stocks (in thousands) | 171,316 | 173,051 | 174,683 | 176,742 | 178,615 | 178,615 | - | - |
| Announcement Date | 8/21/22 | 8/20/23 | 8/28/24 | 8/26/25 | 8/23/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.02x | 0.74x | 3.79x | 8.86% | 161M | |
| 22.48x | 3.01x | 14.35x | 1.34% | 26.08B | |
| 19.02x | 1.83x | 10.07x | 1.01% | 11.58B | |
| 18.13x | 1.22x | 7.79x | -.--% | 2.36B | |
| 9.89x | 1.02x | 6.12x | 5.92% | 2.06B | |
| 19.4x | - | - | 1.78% | 1.38B | |
| 11.44x | 0.69x | 5.53x | 3.87% | 1.22B | |
| 13.62x | 0.85x | 7.57x | -.--% | 1.04B | |
| 16.44x | 2.2x | 6.5x | 5.17% | 850M | |
| 16.13x | 1x | 6.16x | 4.71% | 545M | |
| Average | 15.36x | 1.40x | 7.54x | 3.27% | 4.73B | |
| Weighted average by Cap. | 20.06x | 2.37x | 11.89x | 1.58% |
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
- ADH Stock
- Valuation Adairs Limited
Select your edition
All financial news and data tailored to specific country editions
