|
Market Closed -
Australian S.E.
01:10:22 2026-10-21 EDT
|
5-day change | 1st Jan Change | ||
| 20.58 AUD | +0.44% |
|
+4.41% | -10.37% |
| 09-11 | ASX Biggest Gainers | MT |
| 09-10 | ASX Biggest Gainers | MT |
Company Valuation: Brambles Limited
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 | 19,207 | - | - |
| Change | - | 30.29% | 1.28% | 55.02% | -13.86% | 6.53% | - | - |
| Enterprise Value (EV) 1 | 12,948 | 16,054 | 16,029 | 23,503 | 20,955 | 22,402 | 22,391 | 22,391 |
| Change | - | 23.98% | -0.15% | 46.63% | -10.84% | 6.91% | -0.05% | 0% |
| P/E | 17.6x | 19x | 17.4x | 23.8x | 19.3x | 19.5x | 17.5x | 16.1x |
| PBR | 4.17x | 4.64x | 4.18x | 6.26x | 5.57x | 5.8x | 5.36x | 4.84x |
| PEG | - | 0.9x | 1.6x | 1.5x | 2.31x | 3.28x | 1.5x | 1.88x |
| Capitalization / Revenue | 1.84x | 2.19x | 2.06x | 3.14x | 2.56x | 2.64x | 2.52x | 2.42x |
| EV / Revenue | 2.33x | 2.64x | 2.45x | 3.52x | 2.98x | 3.08x | 2.94x | 2.82x |
| EV / EBITDA | 6.98x | 7.71x | 7.13x | 10.3x | 8.37x | 8.67x | 8.03x | 7.59x |
| EV / EBIT | 13.9x | 15x | 12.7x | 17.1x | 14x | 14.5x | 13.2x | 12.4x |
| EV / FCF | 150x | 32.2x | 18.2x | 26.1x | 20x | 29.1x | 25.1x | 26.3x |
| FCF Yield | 0.67% | 3.1% | 5.51% | 3.83% | 5% | 3.43% | 3.99% | 3.8% |
| Dividend per Share 2 | 0.2275 | 0.2625 | 0.34 | 0.3983 | 0.4615 | 0.4551 | 0.5155 | 0.5541 |
| Rate of return | 3.08% | 2.74% | 3.51% | 2.59% | 3.42% | 3.15% | 3.57% | 3.83% |
| 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 | 14.46 | 14.46 | 14.46 |
| Nbr of stocks (in thousands) | 1,386,508 | 1,389,908 | 1,392,662 | 1,363,100 | 1,337,848 | 1,328,353 | - | - |
| Announcement Date | 8/16/22 | 8/29/23 | 8/20/24 | 8/20/25 | 8/19/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.37x | 3.06x | 8.62x | 3.17% | 19.05B | |
| 14.51x | 1.39x | 8.55x | 5.81% | 20.66B | |
| 18.4x | 1.52x | 10.43x | 1.25% | 16.98B | |
| 18.73x | 1.81x | 11.06x | 2.23% | 13.5B | |
| 15.29x | 1.24x | 8.21x | 1.23% | 12.19B | |
| 18.75x | 2.23x | 10.57x | 1.49% | 11.74B | |
| 30.86x | 1.09x | 8.12x | 2.82% | 8.78B | |
| 23.65x | 2.22x | 10.71x | 1.55% | 8B | |
| 14.62x | - | - | 2.75% | 4.44B | |
| Average | 19.35x | 1.82x | 9.53x | 2.48% | 12.82B | |
| Weighted average by Cap. | 18.77x | 1.85x | 9.45x | 2.72% |
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
- BXB Stock
- Valuation Brambles Limited
Select your edition
All financial news and data tailored to specific country editions
