|
Delayed
OTC Markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
+14.41% | - |
| 06-22 | Jefferies Sees Potential Upside in Metcash's Hardware Business | MT |
| 06-22 | Metcash Limited Reports Earnings Results for the Full Year Ended April 30, 2026 | CI |
Company Valuation: Metcash Limited
Data adjusted to current consolidation scope
| Fiscal Period: April | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,625 | 3,766 | 4,301 | 3,537 | 2,991 | 3,299 | - | - |
| Change | - | -18.58% | 14.21% | -17.75% | -15.44% | 10.29% | - | - |
| Enterprise Value (EV) 1 | 4,814 | 5,165 | 5,614 | 5,343 | 4,825 | 5,179 | 5,202 | 5,182 |
| Change | - | 7.28% | 8.71% | -4.83% | -9.7% | 7.33% | 0.45% | -0.39% |
| P/E | 19.2x | 14.6x | 15.3x | 12.4x | 10.8x | 12.7x | 11.7x | 10.7x |
| PBR | 4.28x | 3.51x | 2.81x | 2.18x | 1.75x | 1.85x | 1.77x | 1.7x |
| PEG | - | 2.03x | -3.73x | 15.93x | -4.66x | -1.98x | 1.41x | 1.14x |
| Capitalization / Revenue | 0.3x | 0.24x | 0.27x | 0.2x | 0.17x | 0.19x | 0.18x | 0.18x |
| EV / Revenue | 0.32x | 0.33x | 0.35x | 0.31x | 0.28x | 0.29x | 0.29x | 0.28x |
| EV / EBITDA | 7.43x | 7.64x | 8.16x | 7.15x | 6.33x | 6.54x | 6.23x | 5.92x |
| EV / EBIT | 10.2x | 10.3x | 11.3x | 10.5x | 9.58x | 10.3x | 9.7x | 9.1x |
| EV / FCF | 15.5x | 23.4x | 16.2x | 13.7x | 12.6x | 13.3x | 11.7x | 11.4x |
| FCF Yield | 6.45% | 4.27% | 6.18% | 7.31% | 7.93% | 7.5% | 8.51% | 8.74% |
| Dividend per Share 2 | 0.215 | 0.225 | 0.22 | 0.18 | 0.18 | 0.1744 | 0.1859 | 0.1995 |
| Rate of return | 4.49% | 5.77% | 5.58% | 5.59% | 6.62% | 5.82% | 6.2% | 6.65% |
| EPS 2 | 0.25 | 0.268 | 0.257 | 0.259 | 0.253 | 0.2368 | 0.2564 | 0.2805 |
| Distribution rate | 86% | 84% | 85.6% | 69.5% | 71.1% | 73.7% | 72.5% | 71.1% |
| Net sales 1 | 15,165 | 15,803 | 15,912 | 17,323 | 17,354 | 17,622 | 18,018 | 18,504 |
| EBITDA 1 | 648.2 | 675.8 | 688.3 | 747.8 | 761.7 | 791.4 | 834.6 | 875.9 |
| EBIT 1 | 472.3 | 500.8 | 496.3 | 507.8 | 503.7 | 504.4 | 536.3 | 569.6 |
| Net income 1 | 245.4 | 259 | 257.2 | 283.3 | 279.1 | 259.3 | 280.3 | 301.9 |
| Net Debt 1 | 189 | 1,399 | 1,314 | 1,806 | 1,834 | 1,880 | 1,903 | 1,883 |
| Reference price 2 | 4.790 | 3.900 | 3.940 | 3.220 | 2.720 | 3.000 | 3.000 | 3.000 |
| Nbr of stocks (in thousands) | 965,542 | 965,542 | 1,091,554 | 1,098,582 | 1,099,726 | 1,099,726 | - | - |
| Announcement Date | 6/26/22 | 6/25/23 | 6/23/24 | 6/22/25 | 6/21/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.07x | 0.73x | 10.52x | 1.12% | 11.9B | |
| 15.7x | 0.65x | 8.88x | 2.95% | 9.33B | |
| 45.49x | 1.12x | 16.37x | -.--% | 4.59B | |
| 12.42x | 0.29x | 6.46x | 5.93% | 2.32B | |
| 18.74x | 0.34x | 6.74x | 4.03% | 539M | |
| -19.72x | - | - | - | 459M | |
| 15.44x | 0.31x | 6.37x | 6.64% | 449M | |
| Average | 15.02x | 0.57x | 9.22x | 3.45% | 4.23B | |
| Weighted average by Cap. | 20.12x | 0.72x | 10.46x | 2.05% |
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
- MTS Stock
- MHTLY Stock
- Valuation Metcash Limited
Select your edition
All financial news and data tailored to specific country editions
