|
Market Closed -
Australian S.E.
00:10:28 2026-11-06 EST
|
5-day change | 1st Jan Change | ||
| 81.33 AUD | -0.26% |
|
+6.05% | +0.30% |
| 10-29 | ASX Midday Sector Update: Consumer Discretionary Stocks Jump, Consumer Staples Sector Struggles | MT |
| 10-29 | Wesfarmers Limited - Shareholder/Analyst Call |
Company Valuation: Wesfarmers Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 47,532 | 55,977 | 73,965 | 96,192 | 102,630 | 92,333 | - | - |
| Change | - | 17.77% | 32.13% | 30.05% | 6.69% | -10.03% | - | - |
| Enterprise Value (EV) 1 | 58,908 | 66,473 | 84,408 | 106,722 | 114,816 | 104,763 | 104,838 | 104,923 |
| Change | - | 12.84% | 26.98% | 26.44% | 7.58% | -8.76% | 0.07% | 0.08% |
| P/E | 20.2x | 22.7x | 28.9x | 32.8x | 35.7x | 30.2x | 28x | 26.2x |
| PBR | 5.96x | 6.76x | 8.62x | 10.5x | 12.9x | 11x | 10.3x | 9.7x |
| PEG | - | 4.71x | 7.76x | 2.3x | -20.02x | 4.92x | 3.46x | 3.93x |
| Capitalization / Revenue | 1.29x | 1.29x | 1.67x | 2.1x | 2.17x | 1.88x | 1.79x | 1.72x |
| EV / Revenue | 1.6x | 1.53x | 1.91x | 2.34x | 2.43x | 2.13x | 2.04x | 1.95x |
| EV / EBITDA | 11.3x | 11.9x | 14.6x | 17.7x | 18.1x | 15.6x | 14.8x | 14.1x |
| EV / EBIT | 16.2x | 17.2x | 21.2x | 23.9x | 25.6x | 21.7x | 20.3x | 19.1x |
| EV / FCF | 50.9x | 23x | 23.8x | 31.2x | 37.3x | 31.1x | 27.4x | 25.5x |
| FCF Yield | 1.96% | 4.35% | 4.2% | 3.21% | 2.68% | 3.21% | 3.64% | 3.92% |
| Dividend per Share 2 | 1.8 | 1.91 | 1.98 | 2.06 | 2.22 | 2.335 | 2.502 | 2.67 |
| Rate of return | 4.29% | 3.87% | 3.04% | 2.43% | 2.46% | 2.87% | 3.08% | 3.28% |
| EPS 2 | 2.076 | 2.176 | 2.257 | 2.58 | 2.534 | 2.69 | 2.907 | 3.101 |
| Distribution rate | 86.7% | 87.8% | 87.7% | 79.8% | 87.6% | 86.8% | 86.1% | 86.1% |
| Net sales 1 | 36,838 | 43,550 | 44,189 | 45,700 | 47,274 | 49,208 | 51,442 | 53,776 |
| EBITDA 1 | 5,208 | 5,564 | 5,789 | 6,019 | 6,337 | 6,733 | 7,104 | 7,465 |
| EBIT 1 | 3,633 | 3,863 | 3,989 | 4,465 | 4,493 | 4,835 | 5,169 | 5,487 |
| Net income 1 | 2,352 | 2,465 | 2,557 | 2,926 | 2,874 | 3,049 | 3,277 | 3,491 |
| Net Debt 1 | 11,376 | 10,496 | 10,443 | 10,530 | 12,186 | 12,431 | 12,505 | 12,591 |
| Reference price 2 | 41.91 | 49.34 | 65.18 | 84.75 | 90.40 | 81.33 | 81.33 | 81.33 |
| Nbr of stocks (in thousands) | 1,134,145 | 1,134,514 | 1,134,781 | 1,135,014 | 1,135,283 | 1,135,283 | - | - |
| Announcement Date | 8/25/22 | 8/24/23 | 8/28/24 | 8/27/25 | 8/26/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.24x | 2.13x | 15.56x | 2.87% | 63.49B | |
| 20.24x | 3.44x | 12.96x | -.--% | 2,804B | |
| 11.13x | 0.1x | 4.41x | 3.52% | 39.12B | |
| -21.58x | 0.67x | 40.2x | -.--% | 29.2B | |
| 8.79x | 0.27x | 7.33x | - | 22.02B | |
| 76.23x | 6.67x | 35.04x | 0.19% | 17.44B | |
| 16.21x | 1.39x | 9.51x | 3.09% | 16.69B | |
| 36.46x | 2.64x | 18.21x | 0.7% | 15.86B | |
| 1137.42x | 1.24x | 19.15x | 0.06% | 15.29B | |
| 31.99x | 4.6x | 15.47x | -.--% | 15.18B | |
| Average | 134.71x | 2.31x | 17.78x | 1.16% | 303.81B | |
| Weighted average by Cap. | 25.92x | 3.31x | 13.30x | 0.13% |
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
- WES Stock
- Valuation Wesfarmers Limited
Select your edition
All financial news and data tailored to specific country editions
