|
End-of-day quote
New Zealand S.E.
16/10/2026
|
5-day change | 1st Jan Change | ||
| 20.40 NZD | +0.25% |
|
+7.48% | -26.14% |
| 09-09 | EBOS Group Declares Strike Price for Shares under Dividend Reinvestment Plan | MT |
| 08-19 | EBOS Group Limited Declares Final Dividend for the Year 2026, Payable on 18 September 2026 | CI |
Company Valuation: EBOS Group Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,673 | 6,481 | 5,707 | 7,241 | 3,538 | 3,435 | - | - |
| Change | - | -2.88% | -11.94% | 26.88% | -51.14% | -2.93% | - | - |
| Enterprise Value (EV) 1 | 7,534 | 7,248 | 6,726 | 8,159 | 4,573 | 4,448 | 4,410 | 4,368 |
| Change | - | -3.8% | -7.2% | 21.31% | -43.96% | -2.72% | -0.87% | -0.94% |
| P/E | 27.6x | 23.6x | 19x | 29.3x | 15.6x | 14.7x | 13x | 12x |
| PBR | 2.95x | 2.65x | 2.32x | 2.64x | 1.29x | 1.24x | 1.24x | 1.23x |
| PEG | - | 1.9x | 2.38x | -1.4x | -1.61x | 4.68x | 1x | 1.39x |
| Capitalization / Revenue | 0.56x | 0.49x | 0.39x | 0.53x | 0.26x | 0.24x | 0.23x | 0.22x |
| EV / Revenue | 0.63x | 0.55x | 0.46x | 0.6x | 0.34x | 0.32x | 0.3x | 0.29x |
| EV / EBITDA | 15.5x | 11.5x | 9.82x | 12.6x | 7.45x | 6.86x | 6.38x | 5.94x |
| EV / EBIT | 19.1x | 13.9x | 11.7x | 15.8x | 9.82x | 9.09x | 8.36x | 7.69x |
| EV / FCF | 42.4x | 22.9x | 26.7x | 27x | 22.6x | 23.3x | 15.6x | 14.7x |
| FCF Yield | 2.36% | 4.37% | 3.74% | 3.71% | 4.43% | 4.29% | 6.39% | 6.79% |
| Dividend per Share 2 | 1.071 | 1.087 | 1.08 | 1.067 | 0.986 | 0.9487 | 1.028 | 1.107 |
| Rate of return | 3.04% | 3.21% | 3.66% | 2.99% | 5.77% | 5.72% | 6.19% | 6.67% |
| EPS 2 | 1.275 | 1.436 | 1.55 | 1.216 | 1.098 | 1.132 | 1.278 | 1.388 |
| Distribution rate | 84% | 75.7% | 69.6% | 87.8% | 89.8% | 83.8% | 80.4% | 79.8% |
| Net sales 1 | 11,952 | 13,223 | 14,473 | 13,594 | 13,487 | 14,028 | 14,651 | 15,268 |
| EBITDA 1 | 486.3 | 628.9 | 685.1 | 648.3 | 614 | 648.6 | 691.2 | 735.2 |
| EBIT 1 | 395.3 | 523.2 | 572.5 | 515.3 | 465.8 | 489.6 | 527.4 | 568 |
| Net income 1 | 225.6 | 273.8 | 297.9 | 238.3 | 225 | 228.9 | 260.4 | 288 |
| Net Debt 1 | 860.5 | 766.6 | 1,019 | 918.3 | 1,034 | 1,014 | 975.1 | 933.8 |
| Reference price 2 | 35.24 | 33.83 | 29.53 | 35.63 | 17.10 | 16.59 | 16.59 | 16.59 |
| Nbr of stocks (in thousands) | 189,383 | 191,604 | 193,243 | 203,230 | 206,949 | 206,971 | - | - |
| Announcement Date | 23/08/22 | 22/08/23 | 20/08/24 | 26/08/25 | 18/08/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.65x | 0.32x | 6.86x | 5.72% | 2.39B | |
| 35.96x | 12.96x | 27.14x | 0.55% | 1,120B | |
| 37.4x | 6.3x | 17.74x | 2.09% | 616B | |
| 36.43x | 8.36x | 17.24x | 2.43% | 504B | |
| 20.46x | 4.99x | 12.38x | 2.64% | 367B | |
| 106.52x | 5.95x | 25.12x | 2.33% | 360B | |
| 21.18x | 5.54x | 13.63x | 2.88% | 288B | |
| 21.7x | 4.38x | 12.55x | 2.01% | 258B | |
| 27.46x | 7.06x | 12.64x | 2.33% | 234B | |
| -45.63x | 6.99x | 27.07x | 2.11% | 194B | |
| Average | 27.61x | 6.28x | 17.24x | 2.51% | 394.33B | |
| Weighted average by Cap. | 34.71x | 8.20x | 20.03x | 1.84% |
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
- EBO Stock
- Valuation EBOS Group Limited
Select your edition
All financial news and data tailored to specific country editions
