|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.160 AUD | -0.92% |
|
-0.92% | -18.80% |
| 07-17 | Fleetwood Has Significant Upside Following Strategic Reset, Red Dog Acquisition, Euroz Hartleys Says | MT |
| 07-16 | Fleetwood Limited - Special Call |
Company Valuation: Fleetwood Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 222.3 | 122 | 212.1 | 145.9 | 238.2 | 194.8 | - | - |
| Change | - | -45.13% | 73.9% | -31.22% | 63.26% | -18.25% | - | - |
| Enterprise Value (EV) 1 | 196.1 | 66.69 | 165.6 | 125.2 | 204.5 | 179.6 | 178.8 | 183 |
| Change | - | -66% | 148.27% | -24.36% | 63.26% | -12.18% | -0.45% | 2.35% |
| P/E | 16.9x | -2.57x | 102x | 38.8x | - | - | 8.78x | 10.1x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0x | -1x | 0.5x | - | - | - | -0.8x |
| Capitalization / Revenue | 0.63x | 0.27x | 0.52x | 0.35x | 0.47x | 0.4x | 0.42x | 0.44x |
| EV / Revenue | 0.55x | 0.15x | 0.4x | 0.3x | 0.4x | 0.37x | 0.39x | 0.41x |
| EV / EBITDA | 4.61x | 15.5x | 7.88x | 5.07x | 3.78x | 3.34x | 3.28x | 3.91x |
| EV / EBIT | 8.72x | -4.98x | 39.4x | 15.3x | 5.42x | 4.93x | 4.63x | 6.07x |
| EV / FCF | 9.49x | 8.13x | -127x | 22x | 7.57x | 5.53x | 5.32x | 8.3x |
| FCF Yield | 10.5% | 12.3% | -0.79% | 4.55% | 13.2% | 18.1% | 18.8% | 12.1% |
| Dividend per Share 2 | 0.165 | 0.02 | 0.021 | 0.05 | 0.25 | 0.0975 | 0.278 | 0.2145 |
| Rate of return | 6.99% | 1.54% | 0.93% | 3.23% | 9.69% | 4.51% | 12.9% | 9.93% |
| EPS 2 | 0.14 | -0.504 | 0.022 | 0.04 | - | - | 0.246 | 0.2145 |
| Distribution rate | 118% | -3.97% | 95.5% | 125% | - | - | 113% | 100% |
| Net sales 1 | 353.6 | 445.1 | 410.6 | 419.9 | 505.2 | 481.2 | 460.2 | 443.2 |
| EBITDA 1 | 42.5 | 4.3 | 21 | 24.71 | 54.14 | 53.75 | 54.45 | 46.8 |
| EBIT 1 | 22.5 | -13.4 | 4.2 | 8.181 | 37.7 | 36.4 | 38.6 | 30.15 |
| Net income 1 | 13.3 | -47.46 | 2 | 3.79 | 14.56 | -0.4 | 25.1 | 19.6 |
| Net Debt 1 | -26.19 | -55.3 | -46.58 | -20.68 | -33.77 | -15.2 | -16 | -11.8 |
| Reference price 2 | 2.360 | 1.295 | 2.250 | 1.550 | 2.580 | 2.160 | 2.160 | 2.160 |
| Nbr of stocks (in thousands) | 94,199 | 94,199 | 94,285 | 94,138 | 92,334 | 90,164 | - | - |
| Announcement Date | 8/25/21 | 8/30/22 | 8/30/23 | 8/29/24 | 8/26/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 0.38x | 3.37x | 4.47% | 137M | |
| 13.62x | 1.3x | 9.97x | 1.26% | 39.9B | |
| 12.25x | - | - | 0.82% | 23.37B | |
| 10.76x | 0.91x | 8.61x | 3.87% | 17.26B | |
| 10.36x | 0.84x | 9.2x | 4.13% | 13.9B | |
| 11.48x | 1.41x | 8.36x | 0.7% | 13.7B | |
| 13.79x | - | - | -.--% | 6.67B | |
| 13.7x | 0.83x | 6.7x | 3.08% | 6.55B | |
| 13.01x | 0.56x | 5.71x | 2.01% | 5.41B | |
| 8.99x | 0.76x | 10.88x | 3.77% | 4.97B | |
| Average | 12.00x | 0.87x | 7.85x | 2.41% | 13.19B | |
| Weighted average by Cap. | 12.25x | 1.09x | 9.02x | 1.92% |
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
- FWD Stock
- Valuation Fleetwood Limited
Select your edition
All financial news and data tailored to specific country editions
