Valuation AMCIL Limited

Stocks

Market Closed - Australian S.E. Other stock markets 01:05:56 2026-07-24 EDT			5-day change	1st Jan Change
0.9400 ^AUD	-1.05%		+1.08%	-6.93%

02-22	AMCIL Limited 's Equity Buyback announced on December 2, 2025, has expired.	CI
02-22	AMCIL Limited's Equity Buyback announced on August 22, 2024, has expired.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	260.4	364.5	333.1	313.4	346.9	339.1
Change	-	39.95%	-8.6%	-5.9%	10.68%	-2.26%
Enterprise Value (EV) ¹	251.2	353.5	311.4	308.5	335	321
Change	-	40.72%	-11.92%	-0.93%	8.59%	-4.16%
P/E	43.6x	52.4x	40.2x	41.4x	46.2x	50.9x
PBR	1.02x	1.09x	1.11x	0.98x	0.98x	0.94x
PEG	-	6.12x	2.7x	-4.45x	-23.26x	-4.5x
Capitalization / Revenue	30.7x	41.8x	31.9x	30.3x	34.3x	35.4x
EV / Revenue	29.6x	40.5x	29.8x	29.8x	33.1x	33.5x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	37.6x	51.5x	36.9x	38.1x	41.5x	44.2x
EV / FCF	46.3x	58x	25.6x	-60.6x	63.8x	32.7x
FCF Yield	2.16%	1.72%	3.91%	-1.65%	1.57%	3.06%
Dividend per Share ²	0.025	0.025	0.035	0.035	0.035	0.035
Rate of return	2.67%	2.05%	3.26%	3.48%	3.18%	3.26%
EPS ²	0.0215	0.0233	0.0268	0.0243	0.0238	0.0211
Distribution rate	117%	107%	131%	144%	147%	166%
Net sales ¹	8.482	8.721	10.44	10.34	10.13	9.582
EBITDA	-	-	-	-	-	-
EBIT ¹	6.685	6.871	8.442	8.102	8.068	7.268
Net income ¹	5.963	6.776	8.115	7.555	7.478	6.679
Net Debt ¹	-9.19	-10.93	-21.71	-4.954	-11.95	-18.04
Reference price ²	0.9350	1.2200	1.0750	1.0050	1.1000	1.0750
Nbr of stocks (in thousands)	278,524	298,743	309,874	311,887	315,396	315,426
Announcement Date	8/26/20	8/25/21	8/23/22	8/23/23	8/27/24	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AMCIL LIMITED	-	-	-	-	207M
BLACKROCK, INC.	19.55x	5.48x	11.74x	2.17%	164B
UBS GROUP AG	15.33x	3.57x	-	2.34%	161B
BANK OF NEW YORK MELLON CORPORATION (THE)	17.27x	7.6x	-	1.45%	108B
BROOKFIELD ASSET MANAGEMENT LTD.	25.14x	11.72x	20.15x	4.28%	74.07B
STATE STREET CORPORATION	13.91x	5.32x	-	1.89%	50.93B
AMERIPRISE FINANCIAL, INC.	11.82x	1.76x	5.4x	1.26%	46.75B
3I GROUP PLC	5.48x	5.36x	4.66x	3.42%	36.91B
NORTHERN TRUST CORPORATION	14.34x	5.28x	16.45x	1.86%	33.03B
Average	15.35x	5.76x	11.68x	2.33%	74.9B
Weighted average by Cap.	16.80x	5.76x	12.37x	2.3%