|
Market Closed -
OTC Markets
15:02:21 2026-10-08 EDT
|
5-day change | 1st Jan Change | ||
| 5.540 USD | -15.81% |
|
0.00% | -15.81% |
| 10-19 | GWA Group Says Fiscal Q1 Trading in Line With Expectations With Higher Revenue, Volumes | MT |
| 09-20 | GWA Group Limited(ASX:GWA) added to S&P Global BMI Index | CI |
Company Valuation: GWA Group Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 521.1 | 464.1 | 636.5 | 636.5 | 585.8 | 521.5 | - | - |
| Change | - | -10.94% | 37.14% | 0% | -7.97% | -10.97% | - | - |
| Enterprise Value (EV) 1 | 719 | 633.2 | 777.3 | 757 | 740.9 | 644.6 | 635.8 | 627.5 |
| Change | - | -11.93% | 22.75% | -2.61% | -2.13% | -12.99% | -1.38% | -1.3% |
| P/E | 14.9x | 10.9x | 16.7x | 14.8x | 12.6x | 10.6x | 10x | 9.67x |
| PBR | 1.72x | 1.52x | 2.09x | 2.1x | 2.1x | 1.84x | 1.79x | 1.75x |
| PEG | - | 0.5x | -1.6x | 1.2x | 1x | 1.95x | 1.66x | 2.63x |
| Capitalization / Revenue | 1.24x | 1.13x | 1.54x | 1.52x | 1.39x | 1.22x | 1.18x | 1.14x |
| EV / Revenue | 1.72x | 1.54x | 1.88x | 1.81x | 1.75x | 1.5x | 1.44x | 1.37x |
| EV / EBITDA | 7.6x | 7.11x | 8.3x | 8.22x | 7.9x | 6.68x | 6.42x | 6.1x |
| EV / EBIT | 9.61x | 8.99x | 10.5x | 9.93x | 9.48x | 8.12x | 7.74x | 7.36x |
| EV / FCF | 62.1x | 8.96x | 11.1x | 11.4x | 20.6x | 7.84x | 10.5x | 9.35x |
| FCF Yield | 1.61% | 11.2% | 8.98% | 8.76% | 4.85% | 12.8% | 9.53% | 10.7% |
| Dividend per Share 2 | 0.15 | 0.13 | 0.15 | 0.155 | 0.16 | 0.1662 | 0.1731 | 0.1774 |
| Rate of return | 7.63% | 7.43% | 6.25% | 6.46% | 6.96% | 8.11% | 8.44% | 8.65% |
| EPS 2 | 0.132 | 0.161 | 0.144 | 0.162 | 0.183 | 0.1929 | 0.2046 | 0.2121 |
| Distribution rate | 114% | 80.7% | 104% | 95.7% | 87.4% | 86.1% | 84.6% | 83.6% |
| Net sales 1 | 418.7 | 411.8 | 413.5 | 418.5 | 422.3 | 428.5 | 442 | 457.3 |
| EBITDA 1 | 94.6 | 89.1 | 93.6 | 92.06 | 93.8 | 96.52 | 99.03 | 102.8 |
| EBIT 1 | 74.85 | 70.45 | 74.16 | 76.27 | 78.16 | 79.34 | 82.11 | 85.27 |
| Net income 1 | 35.18 | 43.16 | 38.63 | 43.38 | 47.98 | 50.09 | 52.6 | 54.89 |
| Net Debt 1 | 197.9 | 169.1 | 140.8 | 120.5 | 155.1 | 123.1 | 114.3 | 106 |
| Reference price 2 | 1.965 | 1.750 | 2.400 | 2.400 | 2.300 | 2.050 | 2.050 | 2.050 |
| Nbr of stocks (in thousands) | 265,205 | 265,205 | 265,205 | 265,205 | 254,679 | 254,384 | - | - |
| Announcement Date | 8/14/22 | 8/13/23 | 8/18/24 | 8/17/25 | 8/16/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.11x | 3.12x | 15.14x | 1.75% | 44.45B | |
| 11.69x | 0.91x | 5.96x | 3.46% | 37.08B | |
| 29.52x | 5.91x | 20.04x | 2.33% | 22.57B | |
| 22.04x | 1.88x | 13.63x | 0.66% | 19.02B | |
| 17.13x | 2.35x | 11.5x | 1.59% | 15.54B | |
| 20.32x | 3.19x | 13.39x | 1.25% | 14.51B | |
| -17.07x | 1.4x | 16.52x | 3.31% | 11.45B | |
| 21.8x | 3.41x | 11.26x | 0.59% | 10.21B | |
| 18.36x | 1.84x | 9.59x | 0.25% | 9.38B | |
| Average | 16.54x | 2.67x | 13.00x | 1.69% | 20.47B | |
| Weighted average by Cap. | 18.43x | 2.67x | 12.88x | 1.96% |
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
- GWA Stock
- GWAXY Stock
- Valuation GWA Group Limited
Select your edition
All financial news and data tailored to specific country editions
