|
Delayed
OTC Markets
10:32:54 2025-10-24 EDT
|
5-day change | 1st Jan Change | ||
| 6.580 USD | +13.25% |
|
-.--% | - |
| 09-20 | GWA Group Limited(ASX:GWA) added to S&P Global BMI Index | CI |
| 08-17 | GWA Group Limited, 2026 Earnings Call, Aug 17, 2026 |
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 | 502.4 | - | - |
| Change | - | -10.94% | 37.14% | 0% | -7.97% | -14.23% | - | - |
| Enterprise Value (EV) 1 | 719 | 633.2 | 777.3 | 757 | 740.9 | 623.7 | 614.5 | 605.5 |
| Change | - | -11.93% | 22.75% | -2.61% | -2.13% | -15.82% | -1.47% | -1.46% |
| P/E | 14.9x | 10.9x | 16.7x | 14.8x | 12.6x | 10.2x | 9.65x | 9.32x |
| PBR | 1.72x | 1.52x | 2.09x | 2.1x | 2.1x | 1.77x | 1.71x | 1.66x |
| PEG | - | 0.5x | -1.6x | 1.2x | 1x | 1.87x | 1.6x | 2.6x |
| Capitalization / Revenue | 1.24x | 1.13x | 1.54x | 1.52x | 1.39x | 1.16x | 1.12x | 1.07x |
| EV / Revenue | 1.72x | 1.54x | 1.88x | 1.81x | 1.75x | 1.45x | 1.37x | 1.3x |
| EV / EBITDA | 7.6x | 7.11x | 8.3x | 8.22x | 7.9x | 6.39x | 6.14x | 5.84x |
| EV / EBIT | 9.61x | 8.99x | 10.5x | 9.93x | 9.48x | 7.78x | 7.35x | 6.97x |
| EV / FCF | 62.1x | 8.96x | 11.1x | 11.4x | 20.6x | 7.59x | 10.1x | 9.02x |
| FCF Yield | 1.61% | 11.2% | 8.98% | 8.76% | 4.85% | 13.2% | 9.86% | 11.1% |
| Dividend per Share 2 | 0.15 | 0.13 | 0.15 | 0.155 | 0.16 | 0.1663 | 0.1731 | 0.18 |
| Rate of return | 7.63% | 7.43% | 6.25% | 6.46% | 6.96% | 8.42% | 8.77% | 9.11% |
| EPS 2 | 0.132 | 0.161 | 0.144 | 0.162 | 0.183 | 0.193 | 0.2047 | 0.212 |
| Distribution rate | 114% | 80.7% | 104% | 95.7% | 87.4% | 86.2% | 84.6% | 84.9% |
| Net sales 1 | 418.7 | 411.8 | 413.5 | 418.5 | 422.3 | 431.4 | 449.2 | 467.5 |
| EBITDA 1 | 94.6 | 89.1 | 93.6 | 92.06 | 93.8 | 97.59 | 100.1 | 103.7 |
| EBIT 1 | 74.85 | 70.45 | 74.16 | 76.27 | 78.16 | 80.21 | 83.65 | 86.82 |
| Net income 1 | 35.18 | 43.16 | 38.63 | 43.38 | 47.98 | 50.1 | 52.93 | 54.9 |
| Net Debt 1 | 197.9 | 169.1 | 140.8 | 120.5 | 155.1 | 121.3 | 112.1 | 103.1 |
| Reference price 2 | 1.965 | 1.750 | 2.400 | 2.400 | 2.300 | 1.975 | 1.975 | 1.975 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.26x | 1.45x | 13.94x | 1.63% | 43.07B | |
| 22.67x | 2.85x | 13.97x | 1.93% | 39.57B | |
| 11.64x | 0.92x | 5.96x | 3.41% | 38.36B | |
| 28.1x | 5.63x | 19.09x | 2.46% | 21.16B | |
| 23.66x | 2.01x | 14.52x | 0.62% | 20.82B | |
| 15x | 2.07x | 10.35x | 1.9% | 13.24B | |
| 17.25x | 2.88x | 11.85x | 1.43% | 12.76B | |
| -21.25x | 1.41x | 15.9x | 3.12% | 12.13B | |
| 20.4x | 3.22x | 10.65x | 0.63% | 9.55B | |
| Average | 15.30x | 2.49x | 12.92x | 1.9% | 23.41B | |
| Weighted average by Cap. | 17.37x | 2.30x | 12.68x | 2.04% |
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
