Valuation Brambles Limited

Stocks

Market Closed - Australian S.E. 02:13:11 2026-09-18 EDT			5-day change	1st Jan Change
18.53 ^AUD	-1.65%		-0.64%	-19.29%

09-11	ASX Biggest Gainers	MT
09-10	ASX Biggest Gainers	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	10,231	13,330	13,501	20,930	18,029	17,595	-	-
Change	-	30.29%	1.28%	55.02%	-13.86%	-2.41%	-	-
Enterprise Value (EV) ¹	12,948	16,054	16,029	23,503	20,955	20,790	20,779	20,779
Change	-	23.98%	-0.15%	46.63%	-10.84%	-0.79%	-0.05%	0%
P/E	17.6x	19x	17.4x	23.8x	19.3x	17.8x	16x	14.7x
PBR	4.17x	4.64x	4.18x	6.26x	5.57x	5.28x	4.88x	4.41x
PEG	-	0.9x	1.6x	1.5x	2.31x	2.99x	1.4x	1.72x
Capitalization / Revenue	1.84x	2.19x	2.06x	3.14x	2.56x	2.42x	2.31x	2.22x
EV / Revenue	2.33x	2.64x	2.45x	3.52x	2.98x	2.86x	2.73x	2.62x
EV / EBITDA	6.98x	7.71x	7.13x	10.3x	8.37x	8.05x	7.45x	7.04x
EV / EBIT	13.9x	15x	12.7x	17.1x	14x	13.4x	12.2x	11.5x
EV / FCF	150x	32.2x	18.2x	26.1x	20x	27x	23.3x	24.4x
FCF Yield	0.67%	3.1%	5.51%	3.83%	5%	3.7%	4.3%	4.1%
Dividend per Share ²	0.2275	0.2625	0.34	0.3983	0.4615	0.4555	0.5159	0.5547
Rate of return	3.08%	2.74%	3.51%	2.59%	3.42%	3.46%	3.92%	4.21%
EPS ²	0.419	0.504	0.558	0.645	0.699	0.7406	0.8254	0.8958
Distribution rate	54.3%	52.1%	60.9%	61.8%	66%	61.5%	62.5%	61.9%
Net sales ¹	5,559	6,077	6,545	6,670	7,043	7,272	7,612	7,932
EBITDA ¹	1,854	2,082	2,250	2,288	2,505	2,583	2,788	2,952
EBIT ¹	930	1,067	1,262	1,372	1,494	1,550	1,697	1,809
Net income ¹	593.3	703.3	779.9	896	954	977.1	1,084	1,163
Net Debt ¹	2,717	2,724	2,528	2,574	2,926	3,195	3,184	3,184
Reference price ²	7.38	9.59	9.69	15.35	13.48	13.17	13.17	13.17
Nbr of stocks (in thousands)	1,386,508	1,389,908	1,392,662	1,363,100	1,337,848	1,335,700	-	-
Announcement Date	8/16/22	8/29/23	8/20/24	8/20/25	8/19/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BRAMBLES LIMITED	17.79x	2.86x	8.05x	3.46%	17.59B
TFF GROUP	49.39x	2.16x	14.81x	1.63%	370M
Average	33.59x	2.51x	11.43x	2.54%	8.98B
Weighted average by Cap.	18.44x	2.84x	8.19x	3.42%