|
Market Closed -
Australian S.E.
01:10:09 2026-10-30 EDT
|
5-day change | 1st Jan Change | ||
| 5.800 AUD | -0.17% |
|
-0.17% | +9.85% |
| 10-25 | Steadfast Group's Scheme Booklet for Starboard Acquisition Registered With ASIC | MT |
| 10-23 | Steadfast Says Court Approves Shareholder Meeting to Consider Starboard's Takeover Offer | MT |
Company Valuation: Steadfast Group Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,888 | 6,212 | 6,819 | 6,630 | 5,658 | 6,444 | - | - |
| Change | - | 27.07% | 9.78% | -2.77% | -14.66% | 13.89% | - | - |
| Enterprise Value (EV) 1 | 5,066 | 6,518 | 7,218 | 7,229 | 6,617 | 7,316 | 7,152 | 6,970 |
| Change | - | 28.66% | 10.75% | 0.15% | -8.47% | 10.56% | -2.24% | -2.55% |
| P/E | 28.1x | 32.6x | 29.2x | 19.8x | 21x | 18.5x | 17.5x | 15.9x |
| PBR | 2.9x | 3.04x | 2.85x | 2.53x | 2.17x | 2.43x | 2.28x | 2.15x |
| PEG | - | 10.58x | 1.9x | 0.5x | -1.1x | 0.6x | 2.97x | 1.61x |
| Capitalization / Revenue | 4.3x | 4.41x | 4.07x | 3.63x | 2.69x | 2.89x | 2.76x | 2.64x |
| EV / Revenue | 4.46x | 4.62x | 4.31x | 3.96x | 3.14x | 3.28x | 3.07x | 2.85x |
| EV / EBITDA | 14x | 14.3x | 13x | 11.6x | 9.36x | 9.99x | 9.26x | 8.55x |
| EV / EBIT | 17.5x | 17.7x | 15.7x | 13.8x | 11.2x | 11.5x | 10.7x | 9.77x |
| EV / FCF | 20.8x | 15.8x | 25.1x | 14.7x | 13.9x | 14x | 12.4x | 11.4x |
| FCF Yield | 4.81% | 6.34% | 3.99% | 6.81% | 7.18% | 7.14% | 8.03% | 8.81% |
| Dividend per Share 2 | 0.13 | 0.15 | 0.171 | 0.195 | 0.2095 | 0.2224 | 0.2316 | 0.258 |
| Rate of return | 2.59% | 2.5% | 2.77% | 3.24% | 4.11% | 3.83% | 3.99% | 4.44% |
| EPS 2 | 0.1785 | 0.184 | 0.212 | 0.303 | 0.243 | 0.3141 | 0.3326 | 0.3654 |
| Distribution rate | 72.8% | 81.5% | 80.7% | 64.4% | 86.2% | 70.8% | 69.6% | 70.6% |
| Net sales 1 | 1,136 | 1,410 | 1,676 | 1,826 | 2,105 | 2,228 | 2,332 | 2,443 |
| EBITDA 1 | 362.1 | 456.1 | 556.4 | 621.9 | 706.6 | 732.6 | 772.4 | 815.4 |
| EBIT 1 | 288.9 | 367.8 | 458.9 | 522.4 | 592.7 | 635.9 | 671.1 | 713.7 |
| Net income 1 | 171.6 | 189.2 | 228 | 334.9 | 269.1 | 336.8 | 366 | 396.9 |
| Net Debt 1 | 177.3 | 306.1 | 399.5 | 599.3 | 959.3 | 872.5 | 708.3 | 526 |
| Reference price 2 | 5.020 | 6.000 | 6.180 | 6.010 | 5.100 | 5.810 | 5.810 | 5.810 |
| Nbr of stocks (in thousands) | 973,794 | 1,035,262 | 1,103,391 | 1,103,191 | 1,109,392 | 1,109,092 | - | - |
| Announcement Date | 8/16/22 | 8/16/23 | 8/28/24 | 8/28/25 | 8/25/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.46x | 3.28x | 9.97x | 3.84% | 4.54B | |
| 14.17x | - | - | 4.27% | 184B | |
| 12.67x | 3.11x | 10.94x | 1.13% | 138B | |
| 15.72x | 1.87x | - | 5.19% | 114B | |
| 10.35x | 0.9x | - | 5.89% | 96.52B | |
| 22.35x | 3.81x | 13.46x | 1.95% | 93.69B | |
| 22x | 4.41x | 12.62x | 1% | 68.24B | |
| 33.71x | 4.71x | 14.54x | 1.07% | 68.75B | |
| 11.34x | 0.71x | - | 3.51% | 36.59B | |
| 8.78x | 1.37x | - | 1.88% | 35.31B | |
| Average | 16.96x | 2.68x | 12.31x | 2.97% | 83.93B | |
| Weighted average by Cap. | 16.52x | 2.75x | 12.53x | 3.14% |
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
- SDF Stock
- Valuation Steadfast Group Limited
Select your edition
All financial news and data tailored to specific country editions
