|
Market Closed -
Australian S.E.
02:10:11 2026-09-30 EDT
|
5-day change | 1st Jan Change | ||
| 14.07 AUD | +0.14% |
|
-1.33% | -40.31% |
| 08-26 | Nick Scali Limited Announces Board Changes | CI |
| 08-13 | Nick Scali Investigates Cybersecurity Incident | MT |
Company Valuation: Nick Scali Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 669.1 | 737.9 | 1,177 | 1,558 | 1,396 | 1,203 | - | - |
| Change | - | 10.29% | 59.51% | 32.33% | -10.38% | -13.79% | - | - |
| Enterprise Value (EV) 1 | 686.1 | 740.3 | 1,137 | 1,528 | 1,361 | 1,175 | 1,162 | 1,149 |
| Change | - | 7.91% | 53.63% | 34.36% | -10.94% | -13.66% | -1.09% | -1.11% |
| P/E | 8.93x | 7.3x | 14x | 27x | 18.4x | 16.6x | 14.8x | 12.9x |
| PBR | 4.75x | 4.1x | 4.57x | 5.84x | 4.99x | 4.13x | 3.96x | 3.8x |
| PEG | - | 0.2x | -0.7x | -0.9x | 0.6x | -3.96x | 1.2x | 0.8x |
| Capitalization / Revenue | 1.52x | 1.45x | 2.51x | 3.14x | 2.7x | 2.27x | 2.11x | 1.95x |
| EV / Revenue | 1.56x | 1.46x | 2.43x | 3.09x | 2.63x | 2.22x | 2.04x | 1.86x |
| EV / EBITDA | 4.13x | 3.76x | 6.5x | 9.61x | 7.53x | 6.56x | 5.97x | 5.38x |
| EV / EBIT | 5.51x | 4.8x | 8.78x | 14.5x | 10.9x | 9.8x | 8.79x | 7.78x |
| EV / FCF | 6.6x | 5.92x | 11.1x | 15.1x | 10.4x | 9.66x | 8.2x | 7.45x |
| FCF Yield | 15.1% | 16.9% | 9.03% | 6.6% | 9.66% | 10.3% | 12.2% | 13.4% |
| Dividend per Share 2 | 0.6 | 0.75 | 0.68 | 0.63 | 0.72 | 0.7214 | 0.7922 | 0.9045 |
| Rate of return | 7.26% | 8.23% | 4.92% | 3.46% | 4.41% | 5.13% | 5.63% | 6.43% |
| EPS 2 | 0.925 | 1.248 | 0.987 | 0.675 | 0.885 | 0.8479 | 0.9498 | 1.095 |
| Distribution rate | 64.9% | 60.1% | 68.9% | 93.3% | 81.4% | 85.1% | 83.4% | 82.6% |
| Net sales 1 | 441 | 507.7 | 468.2 | 495.3 | 516.7 | 529.2 | 569.7 | 618.4 |
| EBITDA 1 | 166.1 | 197.1 | 175 | 159.1 | 180.7 | 179.1 | 194.6 | 213.5 |
| EBIT 1 | 124.6 | 154.3 | 129.5 | 105.7 | 124.7 | 119.9 | 132.2 | 147.7 |
| Net income 1 | 74.92 | 101.1 | 80.61 | 57.7 | 75.7 | 73.09 | 81.38 | 92.46 |
| Net Debt 1 | 17.04 | 2.436 | -39.64 | -29.31 | -34.91 | -28.36 | -41.2 | -54.09 |
| Reference price 2 | 8.26 | 9.11 | 13.81 | 18.21 | 16.32 | 14.07 | 14.07 | 14.07 |
| Nbr of stocks (in thousands) | 81,000 | 81,000 | 85,231 | 85,531 | 85,531 | 85,531 | - | - |
| Announcement Date | 8/21/22 | 8/10/23 | 8/8/24 | 8/7/25 | 8/6/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.57x | 2.22x | 6.55x | 5.13% | 838M | |
| 23.34x | 3.13x | 14.92x | 1.29% | 27.08B | |
| 18.34x | 1.7x | 7.98x | 1.1% | 10.5B | |
| 17.74x | 1.21x | 7.76x | -.--% | 2.31B | |
| 10.44x | 1.07x | 6.4x | 5.61% | 2.13B | |
| 17.64x | 1.06x | 9.44x | -.--% | 1.34B | |
| 18.77x | - | - | 1.84% | 1.33B | |
| 11.34x | 0.69x | 5.48x | 3.91% | 1.19B | |
| 15.97x | 1.01x | 6.12x | 4.77% | 534M | |
| Average | 16.68x | 1.51x | 8.08x | 2.63% | 5.25B | |
| Weighted average by Cap. | 20.58x | 2.44x | 11.92x | 1.53% |
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
- NCK Stock
- Valuation Nick Scali Limited
Select your edition
All financial news and data tailored to specific country editions
