|
End-of-day quote
Australian S.E.
2026-10-06
|
5-day change | 1st Jan Change | ||
| 1.355 AUD | +0.37% |
|
-3.56% | -38.69% |
| 09-13 | Orora Chief Safety, Sustainability, Governance Officer to Step Down at End of Year | MT |
| 09-13 | Orora Limited Announces Management Changes, Effective December 31, 2026 | CI |
Company Valuation: Orora Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,085 | 2,776 | 2,639 | 2,421 | 1,695 | 1,670 | - | - |
| Change | - | -10.02% | -4.94% | -8.26% | -29.97% | -1.46% | - | - |
| Enterprise Value (EV) 1 | 3,714 | 3,550 | 4,392 | 2,675 | 2,176 | 2,292 | 2,239 | 2,156 |
| Change | - | -4.42% | 23.74% | -39.1% | -18.64% | 5.34% | -2.34% | -3.7% |
| P/E | 17.2x | 15.2x | 13.4x | 2.59x | -2.8x | 14x | 11.7x | 10.9x |
| PBR | 4.22x | 3.48x | 1.27x | 0.84x | 0.88x | 0.85x | 0.83x | 0.81x |
| PEG | - | 6.44x | -0.4x | 0x | 0x | -0x | 0.6x | 1.68x |
| Capitalization / Revenue | 0.75x | 0.65x | 0.56x | 0.7x | 0.76x | 0.75x | 0.72x | 0.7x |
| EV / Revenue | 0.91x | 0.83x | 0.93x | 0.77x | 0.98x | 1.03x | 0.97x | 0.9x |
| EV / EBITDA | 9.21x | 8x | 7.13x | 6.39x | 5.18x | 5.53x | 5.11x | 4.67x |
| EV / EBIT | 13x | 11.1x | 10.9x | 7.55x | 8.77x | 9.89x | 8.88x | 7.94x |
| EV / FCF | 22.5x | 58.6x | 34.6x | 25.2x | 27.4x | 15.6x | 13.6x | 12.9x |
| FCF Yield | 4.45% | 1.71% | 2.89% | 3.97% | 3.65% | 6.41% | 7.33% | 7.76% |
| Dividend per Share 2 | 0.165 | 0.175 | 0.1 | 0.1 | 0.09 | 0.0788 | 0.0873 | 0.0985 |
| Rate of return | 4.52% | 5.32% | 5.08% | 5.29% | 6.5% | 5.78% | 6.4% | 7.21% |
| EPS 2 | 0.212 | 0.217 | 0.147 | 0.729 | -0.495 | 0.0973 | 0.1171 | 0.1247 |
| Distribution rate | 77.8% | 80.6% | 68% | 13.7% | -18.2% | 81% | 74.6% | 79% |
| Net sales 1 | 4,091 | 4,291 | 4,698 | 3,465 | 2,226 | 2,230 | 2,311 | 2,403 |
| EBITDA 1 | 403.4 | 443.5 | 616.4 | 418.8 | 420.3 | 414.4 | 438.1 | 461.3 |
| EBIT 1 | 285.5 | 320.5 | 404 | 354.5 | 248.2 | 231.8 | 252.1 | 271.4 |
| Net income 1 | 184.7 | 184.8 | 185.2 | 973.1 | -616.6 | 111.7 | 134.8 | 145.5 |
| Net Debt 1 | 629 | 774 | 1,754 | 254.2 | 481.1 | 622.1 | 568.5 | 485.5 |
| Reference price 2 | 3.650 | 3.290 | 1.970 | 1.890 | 1.385 | 1.365 | 1.365 | 1.365 |
| Nbr of stocks (in thousands) | 845,089 | 843,653 | 1,339,407 | 1,280,781 | 1,223,888 | 1,223,713 | - | - |
| Announcement Date | 8/17/22 | 8/16/23 | 8/13/24 | 8/13/25 | 8/12/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.03x | 1.04x | 5.57x | 5.78% | 1.16B | |
| 13.52x | 1.31x | 8.05x | 6.34% | 19.06B | |
| 17.99x | 2.89x | 8.13x | 3.42% | 17.79B | |
| 16.4x | 1.4x | 9.68x | 1.39% | 15.22B | |
| 17.54x | 1.72x | 10.51x | 2.38% | 12.65B | |
| 14.42x | 1.21x | 7.91x | 1.31% | 11.51B | |
| 18.1x | 2.16x | 10.26x | 1.54% | 11.19B | |
| 29.57x | 1.1x | 8.16x | 2.79% | 8.67B | |
| 22.44x | 2.05x | 9.87x | 1.62% | 7.66B | |
| Average | 18.22x | 1.65x | 8.68x | 2.95% | 11.66B | |
| Weighted average by Cap. | 17.75x | 1.76x | 8.93x | 2.94% |
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
- ORA Stock
- Valuation Orora Limited
Select your edition
All financial news and data tailored to specific country editions
