Valuation Aristocrat Leisure Limited

Equities

Market Closed - Australian S.E. Other stock markets 00:14:27 2026-02-13 EST			5-day change	1st Jan Change
48.44 ^AUD	-5.00%		-4.63%	-16.74%

02-11	Aristocrat Leisure Limited acquired Gaming Analytics Inc.	CI
02-05	Aristocrat Leisure, Light & Wonder Well Placed to Take Further Market Share, Jarden Says	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	19,137	29,980	21,797	26,494	36,882	29,691	29,691	-
Change	-	56.66%	-27.29%	21.55%	39.21%	-19.5%	0%	-
Enterprise Value (EV) ¹	20,705	30,784	21,233	25,685	38,022	43,592	29,792	29,013
Change	-	48.68%	-31.03%	20.97%	48.03%	14.65%	-0.16%	-2.61%
P/E ratio	13.9x	36.5x	23.1x	18.5x	28.8x	26.8x	18.6x	16.6x
PBR	6.02x	9.5x	3.6x	3.94x	5.87x	6.7x	4.3x	3.93x
PEG	-	-0.9x	2.2x	0.3x	-3.58x	0.9x	11.12x	1.4x
Capitalization / Revenue	4.62x	6.33x	3.91x	4.21x	5.59x	6.86x	4.6x	4.34x
EV / Revenue	5x	6.5x	3.81x	4.08x	5.76x	6.92x	4.61x	4.24x
EV / EBITDA	19x	20x	11.5x	12.2x	15.4x	16.6x	11x	9.9x
EV / EBIT	26.8x	24.1x	13.3x	14.2x	17.9x	19.5x	13.3x	11.9x
EV / FCF	26.7x	26.6x	20.5x	17.7x	28.2x	28.9x	17.3x	15.6x
FCF Yield	3.74%	3.75%	4.89%	5.63%	3.54%	3.46%	5.77%	6.4%
Dividend per Share ²	0.1	0.41	0.52	0.64	0.78	0.93	0.9878	1.108
Rate of return	0.33%	0.87%	1.58%	1.57%	1.33%	1.33%	2.04%	2.29%
EPS ²	2.16	1.285	1.423	2.214	2.036	2.615	2.603	2.91
Distribution rate	4.63%	31.9%	36.5%	28.9%	38.3%	35.6%	37.9%	38.1%
Net sales ¹	4,139	4,737	5,574	6,296	6,604	6,297	6,455	6,845
EBITDA ¹	1,089	1,543	1,851	2,105	2,469	2,629	2,709	2,930
EBIT ¹	771.3	1,277	1,593	1,808	2,121	2,234	2,232	2,439
Net income ¹	1,378	820	948.5	1,454	1,303	1,640	1,587	1,754
Net Debt ¹	1,568	804.5	-564	-809.1	1,140	423.3	100.6	-678.4
Reference price ²	29.97	46.95	32.92	40.85	58.60	48.44	48.44	48.44
Nbr of stocks (in thousands)	638,544	638,548	662,122	648,561	629,382	612,945	612,945	-
Announcement Date	11/17/20	11/17/21	11/15/22	11/14/23	11/12/24	11/11/25	-	-

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.($)
ARISTOCRAT LEISURE LIMITED	18.92x	4.78x	11.54x	1.82%	20.98B
GALAXY ENTERTAINMENT GROUP LIMITED	17.63x	3.37x	11.65x	3.24%	24.08B
FLUTTER ENTERTAINMENT PLC	-100136x	1.93x	11x	-.--%	21.94B
SANDS CHINA LTD.	18.52x	3.31x	10.87x	3.51%	19.15B
EVOLUTION AB	9.8x	4.45x	6.73x	5.37%	11.67B
DRAFTKINGS INC.	-152.08x	1.84x	20.52x	-.--%	10.73B
THE LOTTERY CORPORATION LIMITED	29.64x	3.47x	17.11x	3.32%	8.08B
OPAP	11.67x	2.57x	7.26x	8.27%	7.07B
MGM CHINA HOLDINGS LIMITED	9.88x	1.93x	7.06x	4.97%	6.6B
BOYD GAMING CORPORATION	3.61x	2x	6.55x	0.87%	6.41B
Average	-10,016.84x	2.96x	11.03x	3.14%	13.67B
Weighted average by Cap.	-16,068.83x	3.15x	11.33x	2.71%