Valuation EBOS Group Limited

Stocks

End-of-day quote New Zealand S.E. 18/09/2026			5-day change	1st Jan Change
19.84 ^NZD	-1.78%		-1.15%	-28.17%

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

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	3,299	-	-
Change	-	-2.88%	-11.94%	26.88%	-51.14%	-6.78%	-	-
Enterprise Value (EV) ¹	7,534	7,248	6,726	8,159	4,573	4,312	4,273	4,231
Change	-	-3.8%	-7.2%	21.31%	-43.96%	-5.7%	-0.9%	-0.98%
P/E	27.6x	23.6x	19x	29.3x	15.6x	14.1x	12.5x	11.5x
PBR	2.95x	2.65x	2.32x	2.64x	1.29x	1.19x	1.19x	1.18x
PEG	-	1.9x	2.38x	-1.4x	-1.61x	4.49x	1x	1.33x
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	0.31x	0.29x	0.28x
EV / EBITDA	15.5x	11.5x	9.82x	12.6x	7.45x	6.64x	6.17x	5.75x
EV / EBIT	19.1x	13.9x	11.7x	15.8x	9.82x	8.8x	8.09x	7.44x
EV / FCF	42.4x	22.9x	26.7x	27x	22.6x	22.3x	14.9x	14x
FCF Yield	2.36%	4.37%	3.74%	3.71%	4.43%	4.48%	6.72%	7.15%
Dividend per Share ²	1.071	1.087	1.08	1.067	0.986	0.9492	1.028	1.107
Rate of return	3.04%	3.21%	3.66%	2.99%	5.77%	5.96%	6.45%	6.94%
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%	80.5%	79.7%
Net sales ¹	11,952	13,223	14,473	13,594	13,487	14,033	14,657	15,275
EBITDA ¹	486.3	628.9	685.1	648.3	614	649.3	692.1	736.2
EBIT ¹	395.3	523.2	572.5	515.3	465.8	490.2	528.2	569
Net income ¹	225.6	273.8	297.9	238.3	225	229.4	261.1	288.8
Net Debt ¹	860.5	766.6	1,019	918.3	1,034	1,014	974.7	932.9
Reference price ²	35.24	33.83	29.53	35.63	17.10	15.94	15.94	15.94
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EBOS GROUP LIMITED	14.07x	0.31x	6.64x	5.96%	2.34B
MCKESSON CORPORATION	22.42x	0.25x	14.09x	0.42%	102B
CARDINAL HEALTH, INC.	22.03x	0.21x	12.4x	0.93%	52.42B
SIGMA HEALTHCARE LIMITED	33.84x	2.54x	22.92x	1.79%	20.85B
SHANGHAI PHARMACEUTICALS HOLDING CO., LTD	10.48x	0.19x	4.37x	2.88%	7.88B
HUADONG MEDICINE CO., LTD	12.68x	0.9x	7.44x	3.13%	6.83B
H. LUNDBECK A/S	9.37x	1.77x	5.59x	3.65%	6.41B
SINOPHARM GROUP CO. LTD.	5.36x	0.08x	2.36x	5.53%	5.97B
GALENICA AG	24.58x	1.12x	14.13x	3.12%	4.94B
MEDIPAL HOLDINGS CORPORATION	12.9x	-	-	2.57%	3.79B
Average	16.77x	0.82x	9.99x	3%	21.34B
Weighted average by Cap.	21.61x	0.55x	13.29x	1.26%