|
Market Closed -
Australian S.E.
00:10:10 2026-11-11 EST
|
5-day change | 1st Jan Change | ||
| 3.800 AUD | -1.30% |
|
+2.70% | -22.13% |
| 10-22 | Morgans Financial Adjusts Atlas Arteria's Price Target to AU$3.37 | MT |
| 10-20 | Atlas Arteria Q3 Toll Revenue Falls Amid Foreign Exchange Impacts | MT |
Company Valuation: Atlas Arteria Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,636 | 9,590 | 8,386 | 6,891 | 7,080 | 5,596 | - | - |
| Change | - | 44.51% | -12.56% | -17.82% | 2.74% | -20.96% | - | - |
| Enterprise Value (EV) 1 | 8,031 | 10,778 | 9,596 | 8,173 | 8,334 | 7,231 | 7,331 | 7,409 |
| Change | - | 34.2% | -10.96% | -14.83% | 1.98% | -13.24% | 1.39% | 1.07% |
| P/E | 36.2x | 26.9x | 32.7x | 25.1x | 39x | 18.9x | 12.5x | 9.7x |
| PBR | 1.9x | 1.1x | 1.35x | 1.09x | 1.22x | 1.04x | 1.03x | 0.98x |
| PEG | - | 0.9x | -1.2x | 3.7x | -1.2x | 0.3x | 0.2x | 0.3x |
| Capitalization / Revenue | 66x | 81.1x | 62.6x | 47.2x | 44.3x | 36.4x | 33.7x | 31.8x |
| EV / Revenue | 79.9x | 91.2x | 71.6x | 56x | 52.1x | 47x | 44.2x | 42.1x |
| EV / EBITDA | 25x | 26.9x | 150x | 129x | 166x | 391x | 116x | 127x |
| EV / EBIT | 31x | 32.2x | -1,882x | -1,135x | -384x | -169x | 14,625x | 1,023x |
| EV / FCF | 176x | 147x | 114x | 88.7x | 95.1x | 13.8x | 14.3x | 14.6x |
| FCF Yield | 0.57% | 0.68% | 0.87% | 1.13% | 1.05% | 7.23% | 6.99% | 6.83% |
| Dividend per Share 2 | 0.285 | 0.405 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3352 | 0.3336 |
| Rate of return | 4.12% | 6.13% | 6.92% | 8.42% | 8.2% | 10.4% | 8.71% | 8.67% |
| EPS 2 | 0.191 | 0.246 | 0.177 | 0.189 | 0.125 | 0.2032 | 0.307 | 0.397 |
| Distribution rate | 149% | 165% | 226% | 212% | 320% | 197% | 109% | 84% |
| Net sales 1 | 100.5 | 118.2 | 134 | 145.9 | 160 | 153.7 | 165.8 | 176.1 |
| EBITDA 1 | 320.8 | 401.4 | 64.1 | 63.3 | 50.2 | 18.48 | 62.96 | 58.24 |
| EBIT 1 | 259.3 | 335.2 | -5.1 | -7.2 | -21.7 | -42.74 | 0.5012 | 7.243 |
| Net income 1 | 183.2 | 267 | 256.3 | 275.3 | 181.8 | 305.6 | 418.6 | 530.1 |
| Net Debt 1 | 1,395 | 1,188 | 1,210 | 1,281 | 1,254 | 1,635 | 1,735 | 1,813 |
| Reference price 2 | 6.920 | 6.610 | 5.780 | 4.750 | 4.880 | 3.850 | 3.850 | 3.850 |
| Nbr of stocks (in thousands) | 959,018 | 1,450,834 | 1,450,834 | 1,450,834 | 1,450,834 | 1,453,493 | - | - |
| Announcement Date | 2/23/22 | 2/22/23 | 2/28/24 | 2/26/25 | 2/25/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.36x | 45.9x | 381.88x | 10.72% | 3.83B | |
| 18.84x | 6.32x | 11.15x | 2.97% | 38.59B | |
| 94.24x | 17.64x | 26.75x | 4.89% | 31.86B | |
| 34.73x | 8.37x | 16.48x | 4.25% | 12.24B | |
| 27.69x | 15.05x | 22.12x | 3.63% | 11.41B | |
| 14.68x | 6.31x | 8.77x | 3.75% | 10.33B | |
| 10.2x | 4.93x | 11.34x | 5.09% | 9.74B | |
| 18.31x | - | - | 3.72% | 8.19B | |
| 14.66x | 4.59x | 7.65x | 2.37% | 6.76B | |
| 10.35x | 4.19x | 6.26x | 5.9% | 5.47B | |
| Average | 26.20x | 12.59x | 54.71x | 4.73% | 14B | |
| Weighted average by Cap. | 36.82x | 10.93x | 26.77x | 4.13% |
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
- ALX Stock
- Valuation Atlas Arteria Limited
Select your edition
All financial news and data tailored to specific country editions
