|
Delayed
Australian S.E.
21:28:01 2026-09-17 EDT
|
5-day change | 1st Jan Change | ||
| 6.585 AUD | -0.08% |
|
+0.53% | -8.29% |
| 09-10 | Australian Shares Fall; St Barbara to Sell Remaining Interest in Papua New Guinea Project | MT |
| 09-10 | ASX Biggest Losers | MT |
Company Valuation: GrainCorp Limited
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,451 | 1,741 | 1,574 | 2,034 | 1,959 | 1,461 | - | - |
| Change | - | 19.96% | -9.6% | 29.27% | -3.68% | -25.41% | - | - |
| Enterprise Value (EV) 1 | 2,292 | 2,524 | 1,946 | 2,133 | 2,061 | 1,756 | 1,754 | 1,737 |
| Change | - | 10.11% | -22.89% | 9.61% | -3.37% | -14.81% | -0.14% | -0.92% |
| P/E | 10.4x | 4.68x | 6.36x | 33.5x | 50x | -136x | 24x | 18.4x |
| PBR | 1.2x | 1.2x | 0.99x | 1.35x | 1.38x | 1.1x | 1.11x | 1.12x |
| PEG | - | 0x | -0.2x | -0.4x | -1.4x | 1x | -0x | 0.6x |
| Capitalization / Revenue | 0.26x | 0.22x | 0.19x | 0.31x | 0.27x | 0.22x | 0.22x | 0.22x |
| EV / Revenue | 0.42x | 0.32x | 0.24x | 0.33x | 0.28x | 0.26x | 0.26x | 0.26x |
| EV / EBITDA | 6.92x | 3.59x | 3.44x | 7.97x | 6.69x | 7.93x | 6.54x | 6.24x |
| EV / EBIT | 10.2x | 4.31x | 4.53x | 14.4x | 11x | 16.9x | 11.8x | 10.9x |
| EV / FCF | 19x | 6.95x | 3.82x | 28.1x | 11.7x | 65.3x | 9.69x | 16.8x |
| FCF Yield | 5.27% | 14.4% | 26.2% | 3.56% | 8.57% | 1.53% | 10.3% | 5.95% |
| Dividend per Share 2 | 0.1 | 0.54 | 0.54 | 0.28 | 0.48 | 0.272 | 0.305 | 0.2914 |
| Rate of return | 1.58% | 6.92% | 7.65% | 3.04% | 5.33% | 4.13% | 4.63% | 4.42% |
| EPS 2 | 0.607 | 1.666 | 1.11 | 0.275 | 0.18 | -0.0484 | 0.2742 | 0.3574 |
| Distribution rate | 16.5% | 32.4% | 48.6% | 102% | 267% | -562% | 111% | 81.5% |
| Net sales 1 | 5,492 | 7,868 | 8,229 | 6,507 | 7,306 | 6,728 | 6,718 | 6,622 |
| EBITDA 1 | 331 | 703.4 | 565.3 | 267.8 | 307.9 | 221.4 | 268.2 | 278.3 |
| EBIT 1 | 223.7 | 586.1 | 429.2 | 148.4 | 187.7 | 104 | 149 | 159.7 |
| Net income 1 | 139.3 | 380.4 | 249.7 | 61.8 | 39.9 | -12.23 | 57.12 | 71.73 |
| Net Debt 1 | 841 | 783.1 | 372.5 | 99 | 102 | 294.7 | 292.3 | 276.2 |
| Reference price 2 | 6.340 | 7.800 | 7.060 | 9.200 | 9.000 | 6.590 | 6.590 | 6.590 |
| Nbr of stocks (in thousands) | 228,856 | 223,151 | 222,883 | 221,100 | 217,687 | 221,742 | - | - |
| Announcement Date | 11/10/21 | 11/15/22 | 11/15/23 | 11/13/24 | 11/12/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -134.68x | 0.26x | 7.86x | 4.17% | 1.03B | |
| 13.07x | 0.27x | 7.07x | 1.12% | 2.4B | |
| 91.24x | - | - | - | 1.09B | |
| 10.68x | 0.43x | 6.21x | 5.78% | 955M | |
| Average | -4.92x | 0.32x | 7.04x | 3.69% | 1.37B | |
| Weighted average by Cap. | 0.45x | 0.30x | 7.07x | 2.85% |
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
- GNC Stock
- Valuation GrainCorp Limited
Select your edition
All financial news and data tailored to specific country editions
