|
Real-time
OTC Markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 09-07 | Cosol Seen as Undervalued Following Stronger Fiscal H2 Performance, Euroz Hartleys Says | MT |
| 08-18 | COSOL Limited Announces CEO Changes | CI |
Company Valuation: COSOL Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 78.77 | 112.9 | 222.7 | 121.9 | 33.67 | 36.4 | - | - |
| Change | - | 43.34% | 97.27% | -45.25% | -72.39% | 8.11% | - | - |
| Enterprise Value (EV) 1 | 78.77 | 121 | 234.7 | 141.7 | 51.65 | 49.78 | 45.73 | 36.4 |
| Change | - | 53.58% | 94.06% | -39.62% | -63.55% | -3.63% | -8.14% | -20.4% |
| P/E | 14.7x | 15.1x | 27x | 16.4x | -8.37x | 14.5x | 11.8x | - |
| PBR | - | - | 3.1x | - | - | - | - | - |
| PEG | - | 0.4x | -3.19x | -1.4x | 0x | -0x | 0.5x | - |
| Capitalization / Revenue | - | 1.5x | 2.18x | 1.04x | 0.34x | 0.36x | 0.35x | 0.34x |
| EV / Revenue | - | 1.61x | 2.3x | 1.21x | 0.52x | 0.49x | 0.44x | 0.34x |
| EV / EBITDA | - | 10.4x | 15.6x | 8.98x | 25.3x | 5.96x | 5.31x | 3.96x |
| EV / EBIT | - | 10.9x | 17.5x | 11.1x | -27x | 10.2x | 8.33x | - |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.0246 | 0.0239 | 0.0217 | - | 0.00909 | 0.011 | - |
| Rate of return | - | 3.22% | 1.9% | 3.24% | - | 4.66% | 5.64% | - |
| EPS 2 | 0.0378 | 0.0508 | 0.0465 | 0.0409 | -0.0221 | 0.0134 | 0.0165 | - |
| Distribution rate | - | 48.4% | 51.4% | 53% | - | 67.6% | 66.8% | - |
| Net sales 1 | - | 75.1 | 101.9 | 116.8 | 98.55 | 101.5 | 104.6 | 107.7 |
| EBITDA 1 | - | 11.6 | 15.03 | 15.78 | 2.044 | 8.35 | 8.61 | 9.2 |
| EBIT 1 | - | 11.08 | 13.41 | 12.81 | -1.91 | 4.89 | 5.49 | - |
| Net income 1 | 5.533 | 7.986 | 8.519 | 7.894 | -4.021 | 2.56 | 3.14 | - |
| Net Debt 1 | - | 8.068 | 12.03 | 19.8 | 17.99 | 13.38 | 9.33 | - |
| Reference price 2 | 0.5550 | 0.7650 | 1.2550 | 0.6700 | 0.1850 | 0.1950 | 0.1950 | 0.1950 |
| Nbr of stocks (in thousands) | 141,919 | 147,580 | 177,458 | 181,989 | 181,989 | 181,989 | - | - |
| Announcement Date | 23/08/22 | 22/08/23 | 20/08/24 | 19/08/25 | 18/08/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.09x | 9.08x | 17.21x | 0.97% | 119B | |
| 23.56x | 5.36x | 13.45x | 2.69% | 41.41B | |
| 28x | 13.22x | 21.44x | 1.47% | 40.64B | |
| 23.73x | 3.5x | 11.05x | 1.41% | 18.64B | |
| 12.86x | 3x | 9x | 4.01% | 17.21B | |
| 21.49x | 5.05x | 12.63x | 3.09% | 16.99B | |
| 16.74x | 3.5x | 9.92x | 0.71% | 13.68B | |
| 18.85x | 4.54x | 12.13x | 1.59% | 10.1B | |
| 55.13x | - | - | 0.56% | 4.34B | |
| Average | 25.05x | 5.91x | 13.35x | 1.83% | 31.36B | |
| Weighted average by Cap. | 24.07x | 7.69x | 15.52x | 1.64% |
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
- COSDF Stock
- Valuation COSOL Limited
Select your edition
All financial news and data tailored to specific country editions
