Valuation Aristocrat Leisure Limited

Equities

Market Closed - Australian S.E. Other stock markets 00:10:22 2025-01-17 EST			5-day change	1st Jan Change
70.76 ^AUD	-0.65%		-1.43%	+3.51%

01:54am	Aristocrat Leisure Buys Back 167,443 Shares	MT
01-13	Aristocrat Leisure Limited Appoints Emma Leske as Company Secretary	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	19,539	19,137	29,980	21,797	26,494	44,627	44,627	-
Change	-	-2.06%	56.66%	-27.29%	21.55%	68.45%	0%	-
Enterprise Value (EV) ¹	21,764	20,705	30,784	21,233	25,685	38,022	44,969	44,468
Change	-	-4.87%	48.68%	-31.03%	20.97%	48.03%	-1.94%	-1.11%
P/E ratio	27.9x	13.9x	36.5x	23.1x	18.5x	28.8x	26.4x	25.3x
PBR	9.12x	6.02x	9.5x	3.6x	3.94x	5.87x	6.46x	5.91x
PEG	-	0.1x	-0.9x	2.2x	0.3x	-3.58x	1.5x	6.08x
Capitalization / Revenue	4.44x	4.62x	6.33x	3.91x	4.21x	5.59x	6.45x	6.37x
EV / Revenue	4.95x	5x	6.5x	3.81x	4.08x	5.76x	6.5x	6.35x
EV / EBITDA	13.6x	19x	20x	11.5x	12.2x	15.4x	16.7x	15.7x
EV / EBIT	18.7x	26.8x	24.1x	13.3x	14.2x	17.9x	19.8x	18.6x
EV / FCF	26x	26.7x	26.6x	20.5x	17.7x	28.2x	23.2x	24.6x
FCF Yield	3.85%	3.74%	3.75%	4.89%	5.63%	3.54%	4.32%	4.06%
Dividend per Share ²	0.56	0.1	0.41	0.52	0.64	0.78	0.903	0.9877
Rate of return	1.83%	0.33%	0.87%	1.58%	1.57%	1.33%	1.27%	1.39%
EPS ²	1.095	2.16	1.285	1.423	2.214	2.036	2.701	2.813
Distribution rate	51.1%	4.63%	31.9%	36.5%	28.9%	38.3%	33.4%	35.1%
Net sales ¹	4,397	4,139	4,737	5,574	6,296	6,604	6,921	7,001
EBITDA ¹	1,597	1,089	1,543	1,851	2,105	2,469	2,697	2,835
EBIT ¹	1,162	771.3	1,277	1,593	1,808	2,121	2,266	2,390
Net income ¹	698.8	1,378	820	948.5	1,454	1,303	1,680	1,723
Net Debt ¹	2,224	1,568	804.5	-564	-809.1	1,140	341.6	-159.2
Reference price ²	30.60	29.97	46.95	32.92	40.85	71.22	71.22	71.22
Nbr of stocks (in thousands)	638,544	638,544	638,548	662,122	648,561	626,613	626,613	-
Announcement Date	11/19/19	11/17/20	11/17/21	11/15/22	11/14/23	11/12/24	-	-

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	Capi. ($)
ARISTOCRAT LEISURE LIMITED	31.08x	6.82x	18.79x	+1.10%	27.76B
FLUTTER ENTERTAINMENT PLC	342.57x	3.71x	21.41x	-.--%	45.79B
DRAFTKINGS INC.	-50.91x	4.05x	82.21x	-.--%	19.35B
SANDS CHINA LTD	18.9x	3.44x	10.77x	-.--%	18.75B
GALAXY ENTERTAINMENT GROUP LIMITED	14.71x	2.65x	9.34x	+3.26%	17.63B
EVOLUTION AB	14.15x	7.16x	10.38x	+3.59%	16.22B
CHURCHILL DOWNS INCORPORATED	22.01x	5.05x	11.93x	+0.32%	9.16B
CAESARS ENTERTAINMENT, INC.	-26.85x	1.61x	4.82x	-.--%	7.08B
THE LOTTERY CORPORATION LIMITED	29.3x	3.32x	16.56x	+3.48%	6.7B
LA FRANÇAISE DES JEUX	15.36x	1.95x	7.94x	+5.72%	6.61B
Average	41.03x	3.98x	19.42x	+1.75%	17.5B
Weighted average by Cap.	95.51x	4.33x	22.48x	+1.20%