|
Market Closed -
Australian S.E.
02:17:34 2026-09-30 EDT
|
5-day change | 1st Jan Change | ||
| 44.10 AUD | +0.92% |
|
-1.65% | +38.11% |
| 07:40pm | Ampol Unit to Acquire Evie Networks for AU$225 Million | MT |
| 09-28 | Woolworths Group's Customer Loyalty Program Partners With U-GO | MT |
Company Valuation: Ampol Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,068 | 6,739 | 8,615 | 6,718 | 7,609 | 10,509 | - | - |
| Change | - | -4.65% | 27.83% | -22.02% | 13.27% | 38.11% | - | - |
| Enterprise Value (EV) 1 | 8,765 | 10,228 | 12,009 | 10,671 | 11,764 | 15,452 | 15,287 | 15,038 |
| Change | - | 16.68% | 17.42% | -11.14% | 10.25% | 31.34% | -1.07% | -1.63% |
| P/E | 12.7x | 8.51x | 15.7x | 55.2x | 92.6x | 6.03x | 15.5x | 16.4x |
| PBR | 2.31x | 1.86x | 2.42x | 2.12x | 2.51x | 2.44x | 2.42x | 2.37x |
| PEG | - | 0.2x | -0.5x | -0.7x | -2.9x | 0x | -0.3x | -2.84x |
| Capitalization / Revenue | 0.33x | 0.18x | 0.23x | 0.19x | 0.24x | 0.25x | 0.28x | 0.29x |
| EV / Revenue | 0.41x | 0.27x | 0.32x | 0.31x | 0.38x | 0.37x | 0.41x | 0.41x |
| EV / EBITDA | 8.74x | 5.8x | 6.84x | 8.9x | 8.18x | 5.41x | 7.36x | 7.73x |
| EV / EBIT | 13.9x | 8.06x | 9.26x | 14.9x | 12.4x | 6.72x | 10.6x | 11.2x |
| EV / FCF | 26.7x | 20.4x | 12.3x | 46.5x | 83.2x | 8.35x | 22.1x | 20.6x |
| FCF Yield | 3.74% | 4.91% | 8.1% | 2.15% | 1.2% | 12% | 4.53% | 4.85% |
| Dividend per Share 2 | 0.93 | 2.25 | 2.15 | 0.65 | 1 | 3.209 | 1.778 | 1.707 |
| Rate of return | 3.14% | 7.96% | 5.95% | 2.31% | 3.13% | 7.28% | 4.03% | 3.87% |
| EPS 2 | 2.335 | 3.323 | 2.299 | 0.511 | 0.345 | 7.31 | 2.848 | 2.684 |
| Distribution rate | 39.8% | 67.7% | 93.5% | 127% | 290% | 43.9% | 62.4% | 63.6% |
| Net sales 1 | 21,630 | 38,492 | 37,749 | 34,878 | 31,366 | 41,344 | 36,980 | 36,756 |
| EBITDA 1 | 1,003 | 1,764 | 1,756 | 1,199 | 1,438 | 2,856 | 2,076 | 1,946 |
| EBIT 1 | 631.2 | 1,269 | 1,297 | 715.2 | 946.8 | 2,298 | 1,439 | 1,342 |
| Net income 1 | 560 | 795.9 | 549.1 | 122.5 | 82.4 | 1,792 | 649.4 | 617.5 |
| Net Debt 1 | 1,697 | 3,488 | 3,394 | 3,953 | 4,156 | 4,943 | 4,777 | 4,529 |
| Reference price 2 | 29.66 | 28.28 | 36.15 | 28.19 | 31.93 | 44.10 | 44.10 | 44.10 |
| Nbr of stocks (in thousands) | 238,302 | 238,302 | 238,302 | 238,302 | 238,302 | 238,302 | - | - |
| Announcement Date | 2/20/22 | 2/19/23 | 2/18/24 | 2/23/25 | 2/22/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.98x | 0.37x | 5.38x | 7.34% | 7.26B | |
| 13.47x | 1.64x | 6.94x | 2.57% | 663B | |
| 18.42x | 1.53x | 8.93x | 0.5% | 167B | |
| 7.14x | 0.57x | 2.58x | 4.69% | 112B | |
| 7.75x | 0.75x | 5.06x | 1.25% | 112B | |
| 6.9x | 0.8x | 4.89x | 1.04% | 110B | |
| 8.62x | 0.69x | 6.27x | 2.01% | 101B | |
| 10.47x | 0.38x | 5.85x | 6.73% | 89.67B | |
| 9.65x | 1.89x | 4.84x | 2.53% | 78.94B | |
| 11.65x | 1.44x | 7.6x | 1.99% | 58.94B | |
| Average | 10.00x | 1.01x | 5.83x | 3.06% | 149.97B | |
| Weighted average by Cap. | 11.82x | 1.28x | 6.34x | 2.5% |
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
- ALD Stock
- Valuation Ampol Limited
Select your edition
All financial news and data tailored to specific country editions
