|
Market Closed -
Australian S.E.
00:10:28 2026-11-06 EST
|
5-day change | 1st Jan Change | ||
| 0.8550 AUD | -2.29% |
|
+0.59% | -58.70% |
| 10-22 | Bapcor Limited - Shareholder/Analyst Call | |
| 09-21 | Bapcor Says JPMorgan Becomes Substantial Holder; Shares Jump 6% | MT |
Company Valuation: Bapcor Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,064 | 2,016 | 1,745 | 1,697 | 292.6 | 575.2 | - | - |
| Change | - | -2.3% | -13.47% | -2.72% | -82.76% | 96.55% | - | - |
| Enterprise Value (EV) 1 | 2,518 | 2,508 | 2,301 | 2,225 | 657.2 | 836.3 | 827.7 | 824.5 |
| Change | - | -0.41% | -8.23% | -3.3% | -70.47% | 27.25% | -1.03% | -0.38% |
| P/E | 16.5x | 19x | -11x | 60.9x | -0.45x | 24.7x | 16x | 14.2x |
| PBR | 1.89x | 1.79x | 1.95x | 1.99x | 0.52x | 0.97x | 0.94x | 0.91x |
| PEG | - | -1.2x | 0x | -1x | 0x | -0x | 0.3x | 1.1x |
| Capitalization / Revenue | 1.12x | 1x | 0.86x | 0.86x | 0.15x | 0.3x | 0.29x | 0.28x |
| EV / Revenue | 1.37x | 1.24x | 1.13x | 1.13x | 0.34x | 0.43x | 0.41x | 0.4x |
| EV / EBITDA | 8.64x | 9.15x | 8.57x | 9.02x | 4.31x | 5.3x | 4.73x | 4.4x |
| EV / EBIT | 12.2x | 14.1x | 13.2x | 14.6x | 12.8x | 14.9x | 11.5x | 10x |
| EV / FCF | 41.1x | 13.9x | 24.6x | 22.6x | 4.79x | 11x | 9.42x | 8.39x |
| FCF Yield | 2.43% | 7.18% | 4.06% | 4.43% | 20.9% | 9.12% | 10.6% | 11.9% |
| Dividend per Share 2 | 0.215 | 0.22 | 0.15 | 0.135 | - | 0.00237 | 0.0227 | 0.035 |
| Rate of return | 3.54% | 3.7% | 2.92% | 2.7% | - | 0.28% | 2.66% | 4.09% |
| EPS 2 | 0.3692 | 0.3123 | -0.4664 | 0.0821 | -0.9774 | 0.0346 | 0.0536 | 0.0603 |
| Distribution rate | 58.2% | 70.4% | -32.2% | 164% | - | 6.85% | 42.4% | 58% |
| Net sales 1 | 1,842 | 2,021 | 2,037 | 1,976 | 1,924 | 1,945 | 2,002 | 2,064 |
| EBITDA 1 | 291.5 | 274 | 268.4 | 246.7 | 152.5 | 157.7 | 175.1 | 187.6 |
| EBIT 1 | 205.8 | 177.3 | 173.9 | 152.7 | 51.4 | 56.05 | 72 | 82.46 |
| Net income 1 | 125.8 | 106.4 | -158.3 | 28.14 | -431.6 | 21.92 | 35.65 | 46.04 |
| Net Debt 1 | 454.4 | 491.7 | 556.8 | 528.3 | 364.6 | 261.1 | 252.5 | 249.3 |
| Reference price 2 | 6.0800 | 5.9400 | 5.1400 | 5.0000 | 0.4350 | 0.8550 | 0.8550 | 0.8550 |
| Nbr of stocks (in thousands) | 339,413 | 339,413 | 339,413 | 339,413 | 672,753 | 672,753 | - | - |
| Announcement Date | 8/16/22 | 8/15/23 | 8/20/24 | 8/28/25 | 8/26/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.72x | 0.43x | 5.3x | 0.28% | 396M | |
| 16.03x | 1.76x | 9.74x | 1.87% | 61.69B | |
| 12.14x | 0.57x | 5.08x | 3.93% | 29.46B | |
| 11.02x | 0.45x | 3.19x | 5.57% | 24.1B | |
| 8.13x | 0.45x | 5.76x | 1.99% | 22.63B | |
| 16.59x | 2.88x | 10.18x | 3.67% | 21B | |
| 29.47x | 1.17x | 12.45x | 0.64% | 17.77B | |
| 20.57x | 0.86x | 10.48x | 3.46% | 16.93B | |
| 10.12x | 0.47x | 4.68x | 3.19% | 16.03B | |
| Average | 16.53x | 1.00x | 7.43x | 2.73% | 23.34B | |
| Weighted average by Cap. | 15.18x | 1.19x | 7.84x | 2.9% |
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
- BAP Stock
- Valuation Bapcor Limited
Select your edition
All financial news and data tailored to specific country editions
