Company Valuation: Ridley Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 571.9 631.8 672.7 1,079 993.4 974.6 - -
Change - 10.48% 6.48% 60.46% -7.97% -1.89% - -
Enterprise Value (EV) 1 594.8 661.3 723.5 1,015 1,289 1,467 1,481 1,490
Change - 11.18% 9.41% 40.25% 27.05% 13.75% 0.99% 0.64%
P/E 14x 15.7x 17.5x 22.4x 36.8x 14.6x 12.1x 11.1x
PBR 1.81x 2x 2.08x 2.41x 1.99x 1.87x 1.76x 1.65x
PEG - -20.1x -4.45x 3.04x -0.8x 0x 0.6x 1.28x
Capitalization / Revenue 0.55x 0.5x 0.53x 0.83x 0.35x 0.3x 0.3x 0.29x
EV / Revenue 0.57x 0.52x 0.57x 0.78x 0.45x 0.45x 0.45x 0.45x
EV / EBITDA 7.42x 7.47x 7.8x 10.4x 8.17x 7.65x 7.26x 6.92x
EV / EBIT 10.9x 10.4x 10.9x 15.1x 11.3x 10.2x 9.64x 9.11x
EV / FCF 26.1x 14.9x 10.1x 31.7x 24x 73.5x 20.6x 18.9x
FCF Yield 3.83% 6.69% 9.94% 3.16% 4.16% 1.36% 4.85% 5.3%
Dividend per Share 2 0.074 0.0825 0.0905 0.0975 0.1045 0.1259 0.1385 0.1482
Rate of return 4.13% 4.13% 4.25% 3.32% 3.94% 4.84% 5.33% 5.7%
EPS 2 0.128 0.127 0.122 0.131 0.072 0.1784 0.2156 0.2342
Distribution rate 57.8% 65% 74.2% 74.4% 145% 70.6% 64.2% 63.3%
Net sales 1 1,049 1,260 1,263 1,303 2,864 3,234 3,288 3,346
EBITDA 1 80.14 88.5 92.78 97.51 157.8 191.8 203.9 215.4
EBIT 1 54.37 63.72 66.66 67.25 114.4 143.2 153.6 163.5
Net income 1 42.43 41.82 39.85 43.32 27.57 67.49 82.62 89.59
Net Debt 1 22.9 29.5 50.8 -64.7 295.9 491.9 506.4 515.8
Reference price 2 1.790 2.000 2.130 2.940 2.650 2.600 2.600 2.600
Nbr of stocks (in thousands) 319,495 315,905 315,833 367,155 374,853 374,853 - -
Announcement Date 8/17/22 8/16/23 8/20/24 8/20/25 8/19/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
14.58x0.45x7.65x4.84% 685M
-156.42x2.45x22.45x0.14% 35.4B
-34.07x1.24x71.98x-.--% 15.8B
17.84x0.48x9.31x2.92% 10.48B
8.8x1.09x8.92x4.59% 4.88B
-16.11x0.67x17.68x0.12% 4.59B
10.12x0.27x3.78x1.89% 4.05B
-20.5x - - - 3.96B
19.24x - - 3.66% 3.64B
Average -17.39x 0.95x 20.25x 2.27% 9.28B
Weighted average by Cap. -70.44x 1.60x 28.66x 1.04%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Ridley Corporation Limited

Historical PBR trend

Valuation ratios - PBR - Ridley Corporation Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Ridley Corporation Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Ridley Corporation Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Ridley Corporation Limited
  1. Stock Market
  2. Stocks
  3. RIC Stock
  4. Valuation Ridley Corporation Limited