|
End-of-day quote
Casablanca S.E.
28/10/2026
|
5-day change | 1st Jan Change | ||
| 175.00 MAD | +0.57% |
|
-1.69% | -14.00% |
| 09-30 | Cosumar SA Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
| 07-09 | Cosumar SA announces Annual dividend, payable on August 03, 2026 | CI |
Company Valuation: Cosumar SA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 24,661 | 17,953 | 18,425 | 17,953 | 19,228 | 16,535 | - | - |
| Change | - | -27.2% | 2.63% | -2.56% | 7.11% | -14% | - | - |
| Enterprise Value (EV) 1 | 25,064 | 19,022 | 19,984 | 18,577 | 19,510 | 17,446 | 17,210 | 16,535 |
| Change | - | -24.11% | 5.06% | -7.04% | 5.02% | -10.58% | -1.36% | -3.92% |
| P/E | 32.3x | - | - | 19.2x | - | 23.3x | 17.3x | 19.3x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | - | - | - | 0.5x | -1.8x |
| Capitalization / Revenue | 2.71x | 1.72x | 1.8x | 1.75x | 1.83x | 1.69x | 1.41x | 1.53x |
| EV / Revenue | 2.75x | 1.82x | 1.95x | 1.81x | 1.86x | 1.78x | 1.47x | 1.53x |
| EV / EBITDA | 13.1x | 11.1x | 10.9x | 10.6x | 11.7x | 11.7x | 9.23x | - |
| EV / EBIT | 17.8x | 14.7x | 14.5x | 13.9x | 15x | 15.3x | 11.6x | - |
| EV / FCF | 13.9x | -563x | 86.5x | 9.84x | 14.9x | 55.2x | 20x | - |
| FCF Yield | 7.2% | -0.18% | 1.16% | 10.2% | 6.7% | 1.81% | 4.99% | - |
| Dividend per Share 2 | 6 | 7 | 7 | 10 | - | 10 | 10 | 11 |
| Rate of return | 2.3% | 3.68% | 3.59% | 5.26% | - | 5.71% | 5.71% | 6.29% |
| EPS 2 | 8.075 | - | - | 9.92 | - | 7.5 | 10.1 | 9.05 |
| Distribution rate | 74.3% | - | - | 101% | - | 133% | 99% | 122% |
| Net sales 1 | 9,112 | 10,433 | 10,233 | 10,239 | 10,487 | 9,774 | 11,746 | 10,796 |
| EBITDA 1 | 1,918 | 1,721 | 1,826 | 1,749 | 1,672 | 1,495 | 1,866 | - |
| EBIT 1 | 1,408 | 1,294 | 1,375 | 1,341 | 1,298 | 1,143 | 1,478 | - |
| Net income 1 | 763 | 826 | 1,009 | 850.4 | 703.7 | 709 | 955.5 | 855 |
| Net Debt 1 | 403 | 1,070 | 1,559 | 624.8 | 281.9 | 911 | 674.5 | - |
| Reference price 2 | 261.00 | 190.00 | 195.00 | 190.00 | 203.50 | 175.00 | 175.00 | 175.00 |
| Nbr of stocks (in thousands) | 94,487 | 94,487 | 94,487 | 94,487 | 94,487 | 94,487 | - | - |
| Announcement Date | 30/04/22 | 16/03/23 | 29/04/24 | 30/04/25 | 30/04/26 | - | - | - |
1MAD in Million2MAD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.2x | 1.78x | 11.61x | 5.75% | 1.68B | |
| 21.75x | 2.94x | 14.46x | 3.77% | 257B | |
| 19.4x | 2.49x | 14.84x | 3.3% | 78.97B | |
| 16.55x | 1.72x | 9.76x | 3.79% | 45.34B | |
| 14.46x | 0.52x | 9.3x | 2.67% | 37.22B | |
| 19.94x | 3.05x | 12.39x | 3.51% | 32.91B | |
| 34.98x | 3.03x | 17.65x | 1.06% | 30.94B | |
| 26.02x | 5.48x | 17.46x | 3.22% | 28.79B | |
| -8.48x | 1.85x | 9.24x | 6.67% | 28.29B | |
| 18x | 1.72x | 12.18x | 4.74% | 27.22B | |
| Average | 18.58x | 2.46x | 12.89x | 3.85% | 56.81B | |
| Weighted average by Cap. | 19.68x | 2.64x | 13.63x | 3.64% |
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
- CSR Stock
- Valuation Cosumar SA
Select your edition
All financial news and data tailored to specific country editions
