Valuation Metcash Limited

Stocks

Market Closed - Australian S.E. Other stock markets 02:10:22 2026-06-23 EDT			5-day change	1st Jan Change
3.030 ^AUD	-2.88%		-6.48%	-8.18%

06:40pm	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

Data adjusted to current consolidation scope

Fiscal Period: April	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,629	4,625	3,766	4,301	3,537	3,431	-	-
Change	-	27.43%	-18.58%	14.21%	-17.75%	-3%	-	-
Enterprise Value (EV) ¹	3,505	4,814	5,165	5,614	5,343	4,825	5,292	5,309
Change	-	37.35%	7.28%	8.71%	-4.83%	-9.7%	0.62%	0.32%
P/E	15.2x	19.2x	14.6x	15.3x	12.4x	10.8x	13.1x	12.1x
PBR	2.84x	4.28x	3.51x	2.81x	2.18x	1.75x	1.94x	1.84x
PEG	-	2.63x	2.03x	-3.73x	15.93x	-4.66x	-2.84x	1.4x
Capitalization / Revenue	0.25x	0.3x	0.24x	0.27x	0.2x	0.17x	0.2x	0.19x
EV / Revenue	0.24x	0.32x	0.33x	0.35x	0.31x	0.28x	0.3x	0.29x
EV / EBITDA	6.2x	7.43x	7.64x	8.16x	7.15x	6.33x	6.7x	6.4x
EV / EBIT	8.73x	10.2x	10.3x	11.3x	10.5x	9.58x	10.5x	9.86x
EV / FCF	8.99x	15.5x	23.4x	16.2x	13.7x	12.6x	14.5x	12.2x
FCF Yield	11.1%	6.45%	4.27%	6.18%	7.31%	7.93%	6.91%	8.19%
Dividend per Share ²	0.175	0.215	0.225	0.22	0.18	0.18	0.1753	0.1871
Rate of return	4.93%	4.49%	5.77%	5.58%	5.59%	6.62%	5.62%	6%
EPS ²	0.233	0.25	0.268	0.257	0.259	0.253	0.2378	0.2584
Distribution rate	75.1%	86%	84%	85.6%	69.5%	71.1%	73.7%	72.4%
Net sales ¹	14,315	15,165	15,803	15,912	17,323	17,354	17,584	18,001
EBITDA ¹	565.1	648.2	675.8	688.3	747.8	761.7	790.1	830
EBIT ¹	401.4	472.3	500.8	496.3	507.8	503.7	505.3	538.3
Net income ¹	239	245.4	259	257.2	283.3	279.1	261.8	283.9
Net Debt ¹	-124.6	189	1,399	1,314	1,806	1,834	1,861	1,878
Reference price ²	3.550	4.790	3.900	3.940	3.220	3.120	3.120	3.120
Nbr of stocks (in thousands)	1,022,363	965,542	965,542	1,091,554	1,098,582	1,099,726	-	-
Announcement Date	6/27/21	6/26/22	6/25/23	6/23/24	6/22/25	6/21/26	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
METCASH LIMITED	12.52x	0.3x	6.95x	5.65%	2.41B
BUSY MING GROUP CO., LTD.	17.53x	0.58x	9.95x	1.02%	9.03B
BID CORPORATION LIMITED	16.34x	0.65x	9.3x	2.83%	8.87B
THE CHEFS' WAREHOUSE, INC.	45.02x	0.98x	15.09x	-.--%	3.82B
SLIGRO FOOD GROUP N.V.	12.04x	0.34x	5.73x	5.33%	567M
MARR S.P.A.	12.57x	0.31x	6.04x	7.05%	480M
VITAL FARMS, INC.	-24.16x	-	-	-.--%	432M
Average	13.12x	0.53x	8.84x	3.13%	3.66B
Weighted average by Cap.	19.84x	0.63x	10.05x	2.12%