|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.520 AUD | -1.44% |
|
-6.23% | +21.88% |
| 05-08 | Australian shares slip as renewed Middle East tensions curb risk appetite | RE |
| 05-07 | Australian shares extend gains as easing Middle East tensions boost risk appetite | RE |
Company Valuation: Santos Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 15,506 | 16,030 | 16,778 | 13,392 | 13,334 | 17,644 | - | - |
| Change | - | 3.38% | 4.67% | -20.18% | -0.43% | 32.33% | - | - |
| Enterprise Value (EV) 1 | 20,579 | 19,480 | 21,042 | 18,283 | 19,098 | 21,953 | 21,474 | 21,067 |
| Change | - | -5.34% | 8.02% | -13.11% | 4.46% | 14.95% | -2.18% | -1.89% |
| P/E ratio | 15x | 7.73x | 12x | 11x | 16.4x | 8.99x | 9.32x | 9.67x |
| PBR | 1.14x | 1.08x | 1.1x | 0.87x | 0.85x | 1.04x | 1.03x | 1.02x |
| PEG | - | 0x | -0.4x | -0.8x | -0.5x | 0x | -2.58x | -2.72x |
| Capitalization / Revenue | 3.29x | 2.06x | 2.85x | 2.49x | 2.7x | 2.46x | 2.43x | 2.5x |
| EV / Revenue | 4.37x | 2.5x | 3.57x | 3.4x | 3.87x | 3.06x | 2.96x | 2.99x |
| EV / EBITDA | 7.68x | 3.54x | 5.26x | 5.03x | 5.71x | 4.28x | 4.11x | 4.23x |
| EV / EBIT | 14.3x | 5.19x | 10.1x | 9.08x | 12.1x | 7.08x | 7.08x | 7.42x |
| EV / FCF | 17.6x | 6.83x | 9.89x | 40.7x | 25.2x | 11.8x | 8.76x | 9.17x |
| FCF Yield | 5.68% | 14.6% | 10.1% | 2.46% | 3.96% | 8.49% | 11.4% | 10.9% |
| Dividend per Share 2 | 0.14 | 0.151 | 0.262 | 0.233 | 0.237 | 0.3664 | 0.4134 | 0.385 |
| Rate of return | 3.05% | 3.11% | 5.06% | 5.64% | 5.76% | 6.73% | 7.59% | 7.07% |
| EPS 2 | 0.306 | 0.628 | 0.432 | 0.376 | 0.251 | 0.6059 | 0.584 | 0.5633 |
| Distribution rate | 45.8% | 24% | 60.6% | 62% | 94.4% | 60.5% | 70.8% | 68.4% |
| Net sales 1 | 4,713 | 7,790 | 5,889 | 5,381 | 4,939 | 7,184 | 7,248 | 7,047 |
| EBITDA 1 | 2,679 | 5,498 | 3,997 | 3,637 | 3,342 | 5,129 | 5,225 | 4,981 |
| EBIT 1 | 1,436 | 3,751 | 2,075 | 2,013 | 1,574 | 3,102 | 3,035 | 2,840 |
| Net income 1 | 658 | 2,112 | 1,416 | 1,224 | 818 | 1,926 | 1,884 | 1,809 |
| Net Debt 1 | 5,073 | 3,450 | 4,264 | 4,891 | 5,764 | 4,309 | 3,829 | 3,423 |
| Reference price 2 | 4.588 | 4.853 | 5.181 | 4.134 | 4.116 | 5.445 | 5.445 | 5.445 |
| 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 ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.99x | 3.06x | 4.31x | 6.73% | 17.64B | |
| 14.17x | 3.54x | 6.61x | 5.11% | 1,754B | |
| 13.45x | 1.71x | 5.68x | 3.93% | 359B | |
| 8.63x | 0.63x | 4.07x | 5.86% | 293B | |
| 8.02x | 0.84x | 4.07x | 3.61% | 237B | |
| 7.55x | 1.05x | 4x | 4.55% | 190B | |
| 6.51x | 1.83x | 2.94x | 6.89% | 166B | |
| 4.25x | 1.61x | 3.16x | 12.53% | 127B | |
| 7.43x | 0.81x | 1.9x | 4.3% | 91.32B | |
| 9.11x | 0.74x | 3.82x | 4.81% | 78.83B | |
| Average | 8.81x | 1.58x | 4.06x | 5.83% | 331.45B | |
| Weighted average by Cap. | 11.68x | 2.44x | 5.43x | 5.26% |
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
- Equities
- STO Stock
- Valuation Santos Limited
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition