Valuation Santos Limited

Equities

Delayed Australian S.E. Other stock markets 02:10:50 2024-09-18 EDT			5-day change	1st Jan Change
7.050 ^AUD	+0.43%		+2.92%	-7.24%

09-17	Santos, Partners Complete Sale, Purchase Deed for Bayu-Undan Project	MT
09-13	Woodside Energy, Santos Shares Rise Alongside Crude Oil Prices	MT

Fiscal Period: Diciembre	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	11,971	10,076	15,506	16,030	16,778	15,453	-	-
Change	-	-15.83%	53.89%	3.38%	4.67%	-7.89%	-	-
Enterprise Value (EV) ¹	15,325	13,727	20,579	19,480	21,042	20,140	19,837	19,184
Change	-	-10.43%	49.91%	-5.34%	8.02%	-4.28%	-1.51%	-3.29%
P/E ratio	17.9x	-28.3x	15x	7.73x	12x	11.9x	11.7x	9.77x
PBR	1.56x	1.39x	1.14x	1.08x	1.1x	0.99x	0.95x	0.91x
PEG	-	0x	-0x	0x	-0.4x	-1.68x	6.41x	0.5x
Capitalization / Revenue	2.97x	2.97x	3.29x	2.06x	2.85x	2.8x	2.71x	2.32x
EV / Revenue	3.8x	4.05x	4.37x	2.5x	3.57x	3.65x	3.48x	2.88x
EV / EBITDA	6.51x	7.46x	7.68x	3.54x	5.26x	5.38x	5.14x	4.15x
EV / EBIT	11.8x	16.7x	14.3x	5.19x	10.1x	10x	9.5x	7.66x
EV / FCF	13.1x	18.6x	17.6x	6.83x	9.89x	31x	16.7x	10.1x
FCF Yield	7.63%	5.39%	5.68%	14.6%	10.1%	3.23%	5.99%	9.93%
Dividend per Share ²	0.11	0.071	0.14	0.151	0.262	0.2343	0.2082	0.276
Rate of return	1.91%	1.47%	3.05%	3.11%	5.06%	4.91%	4.36%	5.79%
EPS ²	0.321	-0.171	0.306	0.628	0.432	0.4015	0.4088	0.4883
Distribution rate	34.3%	-41.5%	45.8%	24%	60.6%	58.4%	50.9%	56.5%
Net sales ¹	4,033	3,387	4,713	7,790	5,889	5,517	5,696	6,660
EBITDA ¹	2,354	1,839	2,679	5,498	3,997	3,742	3,860	4,624
EBIT ¹	1,295	824	1,436	3,751	2,075	2,014	2,088	2,505
Net income ¹	674	-357	658	2,112	1,416	1,292	1,335	1,599
Net Debt ¹	3,354	3,651	5,073	3,450	4,264	4,687	4,383	3,730
Reference price ²	5.747	4.837	4.588	4.853	5.181	4.770	4.770	4.770
Nbr of stocks (in thousands)	2,083,097	2,083,077	3,379,649	3,303,215	3,238,575	3,239,501	-	-
Announcement Date	20-02-19	21-02-17	22-02-15	23-02-21	24-02-20	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
SANTOS LIMITED	11.81x	3.63x	5.36x	+4.94%	15.36B
ARAMCO	15.13x	3.72x	7.13x	+6.95%	1,753B
EXXON MOBIL CORPORATION	13.51x	1.47x	6.86x	+3.37%	507B
SHELL PLC	8.67x	0.86x	3.82x	+4.12%	213B
PETROCHINA COMPANY LIMITED	5.7x	0.5x	3.13x	+8.44%	196B
TOTALENERGIES SE	7.87x	0.86x	3.99x	+5.03%	157B
PETROBRAS	6.9x	1.5x	2.92x	+17.25%	91.49B
EQUINOR ASA	7.96x	0.72x	1.85x	+10.28%	69.33B
ENI S.P.A	7.69x	0.68x	3.22x	+7.02%	50.17B
Average	9.47x	1.55x	4.25x	+7.49%	339.24B
Weighted average by Cap.	12.88x	2.61x	6.11x	+6.53%