|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.2050 AUD | 0.00% |
|
-6.82% | -58.59% |
| 02-24 | Cosol Limited Provides Earnings Guidance for the Second Half of Fy26 | CI |
| 02-24 | Cosol Limited Appoints Anthony Stokes as Chief Operating Officer | CI |
Company Valuation: COSOL Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 78.77 | 112.9 | 222.7 | 121.9 | 37.31 | - | - |
| Change | - | 43.34% | 97.27% | -45.25% | -69.4% | - | - |
| Enterprise Value (EV) 1 | 78.77 | 121 | 234.7 | 141.7 | 59.23 | 56.53 | 53.5 |
| Change | - | 53.58% | 94.06% | -39.62% | -58.21% | -4.56% | -5.36% |
| P/E | 14.7x | 15.1x | 27x | 16.4x | 23.2x | 11.8x | 9.77x |
| PBR | - | - | 3.1x | - | - | - | - |
| PEG | - | 0.4x | -3.19x | -1.4x | -0.3x | 0.1x | 0.5x |
| Capitalization / Revenue | - | 1.5x | 2.18x | 1.04x | 0.36x | 0.34x | 0.32x |
| EV / Revenue | - | 1.61x | 2.3x | 1.21x | 0.58x | 0.51x | 0.46x |
| EV / EBITDA | - | 10.4x | 15.6x | 8.98x | 7.5x | 6.18x | 5.57x |
| EV / EBIT | - | 10.9x | 17.5x | 11.1x | 14.5x | 9.7x | 8.06x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.0246 | 0.0239 | 0.0217 | 0.00542 | 0.00909 | 0.011 |
| Rate of return | - | 3.22% | 1.9% | 3.24% | 2.64% | 4.43% | 5.37% |
| EPS 2 | 0.0378 | 0.0508 | 0.0465 | 0.0409 | 0.00883 | 0.0174 | 0.021 |
| Distribution rate | - | 48.4% | 51.4% | 53% | 61.4% | 52.4% | 52.4% |
| Net sales 1 | - | 75.1 | 101.9 | 116.8 | 102.9 | 110.1 | 115.6 |
| EBITDA 1 | - | 11.6 | 15.03 | 15.78 | 7.9 | 9.14 | 9.6 |
| EBIT 1 | - | 11.08 | 13.41 | 12.81 | 4.09 | 5.83 | 6.64 |
| Net income 1 | 5.533 | 7.986 | 8.519 | 7.894 | 1.71 | 3.35 | 4.06 |
| Net Debt 1 | - | 8.068 | 12.03 | 19.8 | 21.92 | 19.22 | 16.19 |
| Reference price 2 | 0.5550 | 0.7650 | 1.2550 | 0.6700 | 0.2050 | 0.2050 | 0.2050 |
| Nbr of stocks (in thousands) | 141,919 | 147,580 | 177,458 | 181,989 | 181,989 | - | - |
| Announcement Date | 23/08/22 | 22/08/23 | 20/08/24 | 19/08/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.22x | 0.58x | 7.5x | 2.64% | 26.16M | |
| 24.22x | 8.08x | 15.68x | 0.95% | 122B | |
| 29x | 13.81x | 22.26x | 1.42% | 42.31B | |
| 20.17x | 4.59x | 11.47x | 3.19% | 35.09B | |
| 21.9x | 3.44x | 10.88x | 1.4% | 18.33B | |
| 23.36x | 4.74x | 12.03x | 3.08% | 14.89B | |
| 11.35x | 2.73x | 8.22x | 4.6% | 15.11B | |
| 15.3x | 3.26x | 9.27x | 0.8% | 12.45B | |
| 14.47x | 3.67x | 9.7x | 2.02% | 8.06B | |
| 55.9x | - | - | 0.52% | 4.65B | |
| Average | 23.89x | 4.99x | 11.89x | 2.06% | 27.25B | |
| Weighted average by Cap. | 23.37x | 7.37x | 14.73x | 1.68% |
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
- COS Stock
- Valuation COSOL Limited
Select your edition
All financial news and data tailored to specific country editions
