|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.850 AUD | 0.00% |
|
+2.21% | +27.23% |
| 10:12am | Global markets live: Alphabet, AMD, Tesla, Amazon, Ford… |  |
| 02:37am | Australian Shares Flat; Santos Posts Higher Q2 Total Production | MT |
Company Valuation: Santos Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 15,506 | 16,030 | 16,778 | 13,392 | 13,334 | 17,797 | - | - |
| Change | - | 3.38% | 4.67% | -20.18% | -0.43% | 33.48% | - | - |
| Enterprise Value (EV) 1 | 20,579 | 19,480 | 21,042 | 18,283 | 19,098 | 22,253 | 21,787 | 21,194 |
| Change | - | -5.34% | 8.02% | -13.11% | 4.46% | 16.52% | -2.09% | -2.72% |
| P/E | 15x | 7.73x | 12x | 11x | 16.4x | 9.76x | 10.1x | 10.1x |
| PBR | 1.14x | 1.08x | 1.1x | 0.87x | 0.85x | 1.04x | 1.05x | 1.03x |
| PEG | - | 0x | -0.4x | -0.8x | -0.5x | 0x | -3.15x | -45.86x |
| Capitalization / Revenue | 3.29x | 2.06x | 2.85x | 2.49x | 2.7x | 2.33x | 2.55x | 2.53x |
| EV / Revenue | 4.37x | 2.5x | 3.57x | 3.4x | 3.87x | 2.92x | 3.12x | 3.01x |
| EV / EBITDA | 7.68x | 3.54x | 5.26x | 5.03x | 5.71x | 4.54x | 4.46x | 4.38x |
| EV / EBIT | 14.3x | 5.19x | 10.1x | 9.08x | 12.1x | 7.57x | 7.8x | 7.63x |
| EV / FCF | 17.6x | 6.83x | 9.89x | 40.7x | 25.2x | 11.8x | 9.58x | 9.46x |
| FCF Yield | 5.68% | 14.6% | 10.1% | 2.46% | 3.96% | 8.47% | 10.4% | 10.6% |
| Dividend per Share 2 | 0.14 | 0.151 | 0.262 | 0.233 | 0.237 | 0.3212 | 0.357 | 0.3435 |
| Rate of return | 3.05% | 3.11% | 5.06% | 5.64% | 5.76% | 5.85% | 6.5% | 6.25% |
| EPS 2 | 0.306 | 0.628 | 0.432 | 0.376 | 0.251 | 0.563 | 0.5449 | 0.5437 |
| Distribution rate | 45.8% | 24% | 60.6% | 62% | 94.4% | 57.1% | 65.5% | 63.2% |
| Net sales 1 | 4,713 | 7,790 | 5,889 | 5,381 | 4,939 | 7,625 | 6,990 | 7,030 |
| EBITDA 1 | 2,679 | 5,498 | 3,997 | 3,637 | 3,342 | 4,906 | 4,887 | 4,838 |
| EBIT 1 | 1,436 | 3,751 | 2,075 | 2,013 | 1,574 | 2,941 | 2,792 | 2,777 |
| Net income 1 | 658 | 2,112 | 1,416 | 1,224 | 818 | 1,799 | 1,762 | 1,762 |
| Net Debt 1 | 5,073 | 3,450 | 4,264 | 4,891 | 5,764 | 4,455 | 3,989 | 3,396 |
| Reference price 2 | 4.588 | 4.853 | 5.181 | 4.134 | 4.116 | 5.493 | 5.493 | 5.493 |
| Nbr of stocks (in thousands) | 3,379,649 | 3,303,215 | 3,238,575 | 3,239,501 | 3,239,897 | 3,240,271 | - | - |
| Announcement Date | 2/15/22 | 2/21/23 | 2/20/24 | 2/18/25 | 1/21/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.75x | 3.21x | 4.54x | 5.85% | 17.8B | |
| 13.72x | 3.4x | 6.49x | 5.23% | 1,713B | |
| 12.84x | 1.77x | 5.87x | 3.7% | 382B | |
| 8.28x | 0.62x | 3.86x | 6.31% | 288B | |
| 8.45x | 0.92x | 4.13x | 3.54% | 245B | |
| 7.95x | 1.05x | 4.21x | 4.85% | 188B | |
| 5.92x | 1.76x | 2.84x | 7.75% | 151B | |
| 3.53x | 1.55x | 2.97x | 12.09% | 116B | |
| 7.57x | 0.85x | 2.01x | 3.99% | 93.97B | |
| 9.23x | 0.78x | 3.93x | 4.91% | 74.74B | |
| Average | 8.72x | 1.59x | 4.08x | 5.82% | 327B | |
| Weighted average by Cap. | 11.38x | 2.37x | 5.38x | 5.32% |
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
- STO Stock
- Valuation Santos Limited
Select your edition
All financial news and data tailored to specific country editions
