|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.760 AUD | +0.91% |
|
+1.04% | +25.77% |
| 09:12pm | Australian shares extend gains as signs of Iran war de-escalation lift risk appetite | RE |
| 07-30 | Australian shares rise on bank and mining boost, set for fourth monthly gain | RE |
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 | 17,682 | - | - |
| Change | - | 3.38% | 4.67% | -20.18% | -0.43% | 32.61% | - | - |
| Enterprise Value (EV) 1 | 20,579 | 19,480 | 21,042 | 18,283 | 19,098 | 22,290 | 21,626 | 20,900 |
| Change | - | -5.34% | 8.02% | -13.11% | 4.46% | 16.71% | -2.98% | -3.36% |
| P/E | 15x | 7.73x | 12x | 11x | 16.4x | 12.1x | 11x | 11x |
| PBR | 1.14x | 1.08x | 1.1x | 0.87x | 0.85x | 1.08x | 1.07x | 1.05x |
| PEG | - | 0x | -0.4x | -0.8x | -0.5x | 0.2x | 1.11x | 18.01x |
| Capitalization / Revenue | 3.29x | 2.06x | 2.85x | 2.49x | 2.7x | 2.67x | 2.56x | 2.52x |
| EV / Revenue | 4.37x | 2.5x | 3.57x | 3.4x | 3.87x | 3.36x | 3.13x | 2.98x |
| EV / EBITDA | 7.68x | 3.54x | 5.26x | 5.03x | 5.71x | 4.86x | 4.43x | 4.29x |
| EV / EBIT | 14.3x | 5.19x | 10.1x | 9.08x | 12.1x | 9.27x | 8.31x | 8.01x |
| EV / FCF | 17.6x | 6.83x | 9.89x | 40.7x | 25.2x | 14.7x | 9.85x | 9.41x |
| FCF Yield | 5.68% | 14.6% | 10.1% | 2.46% | 3.96% | 6.8% | 10.2% | 10.6% |
| Dividend per Share 2 | 0.14 | 0.151 | 0.262 | 0.233 | 0.237 | 0.3183 | 0.3793 | 0.368 |
| Rate of return | 3.05% | 3.11% | 5.06% | 5.64% | 5.76% | 5.83% | 6.95% | 6.74% |
| EPS 2 | 0.306 | 0.628 | 0.432 | 0.376 | 0.251 | 0.4501 | 0.4945 | 0.4975 |
| Distribution rate | 45.8% | 24% | 60.6% | 62% | 94.4% | 70.7% | 76.7% | 74% |
| Net sales 1 | 4,713 | 7,790 | 5,889 | 5,381 | 4,939 | 6,634 | 6,910 | 7,018 |
| EBITDA 1 | 2,679 | 5,498 | 3,997 | 3,637 | 3,342 | 4,583 | 4,887 | 4,867 |
| EBIT 1 | 1,436 | 3,751 | 2,075 | 2,013 | 1,574 | 2,406 | 2,604 | 2,609 |
| Net income 1 | 658 | 2,112 | 1,416 | 1,224 | 818 | 1,470 | 1,622 | 1,647 |
| Net Debt 1 | 5,073 | 3,450 | 4,264 | 4,891 | 5,764 | 4,607 | 3,944 | 3,218 |
| Reference price 2 | 4.588 | 4.853 | 5.181 | 4.134 | 4.116 | 5.457 | 5.457 | 5.457 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.96x | 3.32x | 4.81x | 5.91% | 17.44B | |
| 13.99x | 3.47x | 6.62x | 5.12% | 1,747B | |
| 12.66x | 1.76x | 5.9x | 3.69% | 379B | |
| 8.15x | 0.63x | 3.89x | 6.46% | 291B | |
| 8.18x | 0.9x | 3.93x | 3.41% | 254B | |
| 8.18x | 1.05x | 4.37x | 4.65% | 195B | |
| 5.89x | 1.75x | 2.8x | 7.64% | 149B | |
| 3.46x | 1.56x | 2.94x | 11.1% | 117B | |
| 7.26x | 0.83x | 2.02x | 3.94% | 94.82B | |
| 8.66x | 0.82x | 4.05x | 4.72% | 79.46B | |
| Average | 8.84x | 1.61x | 4.13x | 5.66% | 332.45B | |
| Weighted average by Cap. | 11.48x | 2.40x | 5.46x | 5.2% |
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
