Brambles Limited Website

Brambles Limited

ASX-BXB

Basic

  • Market Cap

    A$20B

  • EV

    A$24.02B

  • Shares Out

    1,392.67M

  • Revenue

    $6,657.3M

  • Employees

    12,000

Margins

  • Gross

    35.39%

  • EBITDA

    26.82%

  • Operating

    17.32%

  • Pre-Tax

    15.36%

  • Net

    11.47%

  • FCF

    8.99%

Returns (5Yr Avg)

  • ROA

    9.39%

  • ROTA

    29.54%

  • ROE

    25.33%

  • ROCE

    15.25%

  • ROIC

    9.31%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    A$15.62

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    $195.9M

  • Net Debt

    $2,741.5M

  • Debt/Equity

    0.94

  • EBIT/Interest

    9.95

Growth (CAGR)

  • Rev 3Yr

    9.84%

  • Rev 5Yr

    9.81%

  • Rev 10Yr

    2.25%

  • Dil EPS 3Yr

    21.42%

  • Dil EPS 5Yr

    8.72%

  • Dil EPS 10Yr

    -4.02%

  • Rev Fwd 2Yr

    6.94%

  • EBITDA Fwd 2Yr

    7.42%

  • EPS Fwd 2Yr

    9.11%

  • EPS LT Growth Est

    10.21%

Dividends

  • Yield

  • Payout

    57.19%

  • DPS

    $0.29

  • DPS Growth 3Yr

    15.14%

  • DPS Growth 5Yr

    7.35%

  • DPS Growth 10Yr

    2.45%

  • DPS Growth Fwd 2Yr

    11.97%

Select a metric from the list below to chart it

Jun '14

Jun '15

Jun '16

Jun '17

Jun '18

Jun '19

Jun '20

Jun '21

Jun '22

Jun '23

LTM

Jun '24 (E)

Jun '25 (E)

Jun '26 (E)

Operating Revenues

4,595.3

4,717.9

5,209.8

5,519.8

6,076.8

6,427.1

Other Revenues, Total

185

128.6

200

272

261.3

230.2

Total Revenues

4,780.3

4,846.5

5,409.8

5,791.8

6,338.1

6,657.3

Total Revenues % Chg.

3.2%

1.4%

11.6%

7.1%

9.4%

12.5%

Cost of Goods Sold, Total

3,080.7

3,169.5

3,537.4

3,849.2

4,160.2

4,301.1

Gross Profit

1,699.6

1,677

1,872.4

1,942.6

2,177.9

2,356.2

Selling General & Admin Expenses, Total

137.1

52.4

54

48.4

56.9

63.1

Depreciation & Amortization

467.8

590.6

646.4

660.8

713.7

753.3

Amortization of Goodwill and Intangible Assets

16.5

17.1

17.9

18.7

16.4

16.1

Other Operating Expenses

270.5

225.8

273.2

296.6

358.4

370.6

Other Operating Expenses, Total

891.9

885.9

991.5

1,024.5

1,145.4

1,203.1

Operating Income

807.7

791.1

880.9

918.1

1,032.5

1,153.1

Interest Expense, Total

-95.3

-83.5

-80.9

-80.8

-102.4

-115.9

Interest And Investment Income

6.1

15.7

3.4

1.5

3.1

2.3

Net Interest Expenses

-89.2

-67.8

-77.5

-79.3

-99.3

-113.6

Income (Loss) On Equity Invest.

-0.6

-4.6

-4.7

-4.5

Currency Exchange Gains (Loss)

1.1

6

-4.4

0.8

-1.8

1.3

Other Non Operating Income (Expenses)

0.7

-13

-8.1

-7

-14.8

-14.8

EBT, Excl. Unusual Items

720.3

716.3

790.3

828

911.9

1,021.5

Gain (Loss) On Sale Of Investments

Gain (Loss) On Sale Of Assets

-56.3

2.3

-1.3

15.7

49.6

49.6

Asset Writedown

-16.6

-16.6

Insurance Settlements

8

Other Unusual Items

-11.6

-22

-18.7

-31.7

EBT, Incl. Unusual Items

652.4

718.6

789

821.7

934.2

1,022.8

Income Tax Expense

198.3

210.6

257.5

247.9

287.1

318.1

Earnings From Continuing Operations

454.1

508

531.5

573.8

647.1

704.7

Earnings Of Discontinued Operations

1,013.6

-60

-8.9

19.5

56.2

58.8

Net Income

1,467.7

448

522.6

593.3

703.3

763.5

Net Income to Common Incl Extra Items

1,467.7

448

522.6

593.3

703.3

763.5

Net Income to Common Excl. Extra Items

454.1

508

531.5

573.8

647.1

704.7

Total Shares Outstanding

1,588.8

1,505

1,441.2

1,386.2

1,389.3

1,391.6

Weighted Avg. Shares Outstanding

1,593.4

1,548.7

1,475.1

1,415.7

1,388

1,389.7

Weighted Avg. Shares Outstanding Dil

1,598.5

1,553.4

1,480.2

1,421.2

1,394.2

1,396.4

EPS

0.9

0.3

0.4

0.4

0.5

0.5

EPS Diluted

0.9

0.3

0.4

0.4

0.5

0.5

EBITDA

1,292

1,276.8

1,415.5

1,457.4

1,625.9

1,785.8

Effective Tax Rate

30.4%

29.3%

32.6%

30.2%

30.7%

31.1%