Company Valuation: ResMed Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 30,691 32,133 28,117 37,762 28,145 31,038 - -
Change - 4.7% -12.5% 34.31% -25.47% 10.28% - -
Enterprise Value (EV) 1 31,192 33,346 28,585 37,221 27,335 30,084 29,428 28,723
Change - 6.9% -14.28% 30.21% -26.56% 10.06% -2.18% -2.4%
P/E 39.6x 35.9x 27.7x 27.1x 18.7x 19x 17.3x 15.7x
PBR 9.35x 7.76x 5.78x 6.33x 4.27x 4.56x 4.1x 4.2x
PEG - 2.4x 2x 0.7x 1.93x 1.6x 1.77x 1.6x
Capitalization / Revenue 8.58x 7.61x 6x 7.34x 4.98x 5.35x 5.03x 4.7x
EV / Revenue 8.72x 7.9x 6.1x 7.23x 4.84x 5.18x 4.77x 4.35x
EV / EBITDA 26.8x 25.3x 18.1x 19.8x 11.7x 13.4x 12.2x 11.1x
EV / EBIT 31.2x 27.2x 19.3x 21.1x 13.4x 14.4x 13x 11.9x
EV / FCF 144x 58.1x 22x 22.4x 16.6x 18.3x 16.5x 15.1x
FCF Yield 0.69% 1.72% 4.55% 4.46% 6.03% 5.47% 6.05% 6.62%
Dividend per Share 2 1.68 1.8 1.92 2.12 2.46 2.66 2.931 3.207
Rate of return 0.8% 0.82% 1% 0.82% 1.26% 1.21% 1.33% 1.45%
EPS 2 5.3 6.09 6.92 9.51 10.43 11.63 12.77 14.05
Distribution rate 31.7% 29.6% 27.7% 22.3% 23.6% 22.9% 23% 22.8%
Net sales 1 3,578 4,223 4,685 5,146 5,653 5,806 6,171 6,600
EBITDA 1 1,162 1,317 1,576 1,884 2,329 2,249 2,417 2,577
EBIT 1 1,000 1,224 1,478 1,763 2,039 2,088 2,259 2,419
Net income 1 779.4 897.6 1,021 1,401 1,523 1,641 1,781 1,915
Net Debt 1 501.5 1,213 468.9 -541.2 -809.9 -953.6 -1,610 -2,315
Reference price 2 209.63 218.50 191.42 258.00 194.88 220.69 220.69 220.69
Nbr of stocks (in thousands) 146,405 147,062 146,884 146,365 144,421 140,639 - -
Announcement Date 8/11/22 8/3/23 8/1/24 7/31/25 8/6/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
33.63x5.87x22.5x0.27% 250B
37.48x6.69x21.17x0.67% 156B
44.05x11.66x25.72x-.--% 144B
16.03x3.31x10.8x-.--% 61.45B
34.47x6.9x21.87x-.--% 50.28B
18.42x2.25x11.43x2.73% 46.73B
33.36x6.6x22.41x0.6% 48.29B
43.4x10.52x23.2x-.--% 45.89B
77.05x7.33x22.33x-.--% 43.24B
Average 37.54x 6.79x 20.16x 0.48% 93.91B
Weighted average by Cap. 36.78x 7.05x 21.33x 0.39%

Y-o-Y evolution of P/E

Valuation ratios - P/E - ResMed Inc.

Historical PBR trend

Valuation ratios - PBR - ResMed Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - ResMed Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - ResMed Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - ResMed Inc.