|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 40.55 AUD | +1.55% |
|
+1.20% | +18.78% |
| 07-17 | Maritana Minerals Limited Changes Share Registry Provider from Computershare to Automic Pty Ltd | CI |
| 07-14 | Citi Downgrades Computershare to Neutral from Buy; Price Target is AU$40 | MT |
Company Valuation: Computershare Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,650 | 10,249 | 9,394 | 10,387 | 15,128 | 16,403 | - | - |
| Change | - | 33.99% | -8.34% | 10.57% | 45.64% | 8.43% | - | - |
| Enterprise Value (EV) 1 | 8,702 | 11,770 | 10,787 | 10,979 | 15,595 | 16,802 | 16,541 | 15,667 |
| Change | - | 35.25% | -8.35% | 1.78% | 42.05% | 7.74% | -1.55% | -5.28% |
| P/E | 37.5x | 45.1x | 21.2x | 29.9x | 25.3x | 25.6x | 20.9x | 19.8x |
| PBR | 3.36x | 4.67x | 4.39x | 5.33x | 7.03x | 7.02x | 6.51x | 5.89x |
| PEG | - | 3.9x | 0.2x | -1.5x | 0.3x | 3.53x | 0.9x | 3.52x |
| Capitalization / Revenue | 3.28x | 4x | 2.93x | 3.15x | 4.85x | 5.1x | 5.03x | 4.88x |
| EV / Revenue | 3.73x | 4.59x | 3.37x | 3.33x | 5x | 5.23x | 5.07x | 4.66x |
| EV / EBITDA | 13.9x | 16.3x | 8.87x | 8.53x | 12.5x | 13.3x | 12.5x | 11.5x |
| EV / EBIT | 19.5x | 22.2x | 10.4x | 9.56x | 13.3x | 14x | 13.3x | 12.1x |
| EV / FCF | 30x | 26.1x | 19.3x | 16x | 20x | 23.4x | 20.1x | 18.3x |
| FCF Yield | 3.34% | 3.84% | 5.18% | 6.25% | 5% | 4.27% | 4.99% | 5.45% |
| Dividend per Share 2 | 0.3378 | 0.2091 | 0.4539 | 0.5419 | 0.6077 | 0.7909 | 0.8443 | 0.8613 |
| Rate of return | 2.67% | 1.23% | 2.92% | 3.08% | 2.32% | 2.79% | 2.98% | 3.04% |
| EPS 2 | 0.3376 | 0.3762 | 0.735 | 0.5878 | 1.032 | 1.107 | 1.358 | 1.434 |
| Distribution rate | 100% | 55.6% | 61.8% | 92.2% | 58.9% | 71.5% | 62.2% | 60% |
| Net sales 1 | 2,334 | 2,565 | 3,201 | 3,298 | 3,120 | 3,213 | 3,263 | 3,362 |
| EBITDA 1 | 628.2 | 720.2 | 1,216 | 1,287 | 1,244 | 1,268 | 1,319 | 1,365 |
| EBIT 1 | 446.1 | 531.1 | 1,033 | 1,149 | 1,174 | 1,196 | 1,248 | 1,291 |
| Net income 1 | 189 | 227.7 | 444.7 | 352.6 | 607 | 657 | 775.2 | 839.6 |
| Net Debt 1 | 1,053 | 1,520 | 1,392 | 591.8 | 467.3 | 398.3 | 138 | -736 |
| Reference price 2 | 12.67 | 16.98 | 15.56 | 17.57 | 26.15 | 28.36 | 28.36 | 28.36 |
| Nbr of stocks (in thousands) | 603,729 | 603,729 | 603,729 | 591,049 | 578,462 | 578,387 | - | - |
| Announcement Date | 8/10/21 | 8/9/22 | 8/15/23 | 8/13/24 | 8/12/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.23x | 5.15x | 13.05x | 2.83% | 16.15B | |
| 26.97x | 9x | 17.14x | 0.89% | 130B | |
| 24.49x | 5.53x | 13.82x | 2.63% | 42.63B | |
| 28.91x | 13.48x | 21.91x | 1.43% | 41.51B | |
| 26.47x | 3.81x | 12.04x | 1.26% | 20.83B | |
| 12.88x | 3.01x | 9.06x | 4% | 17.08B | |
| 18.37x | 3.73x | 10.56x | 0.67% | 14.89B | |
| 17.65x | 4.28x | 11.46x | 1.69% | 9.46B | |
| 44.65x | - | - | 0.65% | 3.71B | |
| Average | 25.07x | 6.00x | 13.63x | 1.78% | 32.94B | |
| Weighted average by Cap. | 25.43x | 7.78x | 15.75x | 1.54% |
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
- CPU Stock
- Valuation Computershare Limited
Select your edition
All financial news and data tailored to specific country editions
