|
End-of-day quote
New Zealand S.E.
25/08/2026
|
5-day change | 1st Jan Change | ||
| 22.30 NZD | +0.09% |
|
+2.29% | -19.26% |
| 08-19 | EBOS Group Limited Declares Final Dividend for the Year 2026, Payable on 18 September 2026 | CI |
| 08-19 | EBOS Group Limited, 2026 Earnings Call, Aug 19, 2026 |
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 | 3,780 | - | - |
| Change | - | -2.88% | -11.94% | 26.88% | -51.14% | 6.84% | - | - |
| Enterprise Value (EV) 1 | 7,534 | 7,248 | 6,726 | 8,159 | 3,538 | 4,788 | 4,759 | 4,718 |
| Change | - | -3.8% | -7.2% | 21.31% | -56.64% | 35.33% | -0.62% | -0.85% |
| P/E | 27.6x | 23.6x | 19x | 29.3x | 15.6x | 16.2x | 14.7x | 13.4x |
| PBR | 2.95x | 2.65x | 2.32x | 2.64x | - | 1.37x | 1.36x | 1.35x |
| PEG | - | 1.9x | 2.38x | -1.4x | -1.61x | 6.04x | 1.4x | 1.45x |
| Capitalization / Revenue | 0.56x | 0.49x | 0.39x | 0.53x | 0.26x | 0.27x | 0.26x | 0.25x |
| EV / Revenue | 0.63x | 0.55x | 0.46x | 0.6x | 0.26x | 0.34x | 0.33x | 0.31x |
| EV / EBITDA | 15.5x | 11.5x | 9.82x | 12.6x | 5.76x | 7.41x | 6.92x | 6.45x |
| EV / EBIT | 19.1x | 13.9x | 11.7x | 15.8x | 7.6x | 9.81x | 9.07x | 8.35x |
| EV / FCF | 42.4x | 22.9x | 26.7x | 27x | - | 24.8x | 16.6x | 15.6x |
| FCF Yield | 2.36% | 4.37% | 3.74% | 3.71% | - | 4.03% | 6.03% | 6.41% |
| Dividend per Share 2 | 1.071 | 1.087 | 1.08 | 1.067 | - | 0.9526 | 1.025 | 1.099 |
| Rate of return | 3.04% | 3.21% | 3.66% | 2.99% | - | 5.22% | 5.61% | 6.02% |
| EPS 2 | 1.275 | 1.436 | 1.55 | 1.216 | 1.098 | 1.127 | 1.245 | 1.36 |
| Distribution rate | 84% | 75.7% | 69.6% | 87.8% | - | 84.5% | 82.3% | 80.8% |
| Net sales 1 | 11,952 | 13,223 | 14,473 | 13,594 | 13,487 | 13,961 | 14,585 | 15,196 |
| EBITDA 1 | 486.3 | 628.9 | 685.1 | 648.3 | 614 | 645.8 | 687.7 | 731.5 |
| EBIT 1 | 395.3 | 523.2 | 572.5 | 515.3 | 465.8 | 488 | 524.5 | 565.2 |
| Net income 1 | 225.6 | 273.8 | 297.9 | 238.3 | 225 | 228.4 | 257.1 | 285.6 |
| Net Debt 1 | 860.5 | 766.6 | 1,019 | 918.3 | - | 1,008 | 978.2 | 937.8 |
| Reference price 2 | 35.24 | 33.83 | 29.53 | 35.63 | 17.10 | 18.27 | 18.27 | 18.27 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.2x | 0.34x | 7.41x | 5.22% | 2.71B | |
| 22.96x | 0.25x | 14.4x | 0.41% | 105B | |
| 23.3x | 0.22x | 13.09x | 0.88% | 55.45B | |
| 44.51x | 3.14x | 29.23x | 1.39% | 23.41B | |
| 11.55x | 0.2x | 4.91x | 2.64% | 8.15B | |
| 12.32x | 0.93x | 7.49x | 2.74% | 7.12B | |
| 9.2x | 1.75x | 5.6x | 3.71% | 6.44B | |
| 5.75x | 0.09x | 2.51x | 5.16% | 6.42B | |
| 24.79x | 1.13x | 14.23x | 3.09% | 5.09B | |
| 40x | 0.7x | 13.89x | 0.15% | 3.87B | |
| Average | 21.06x | 0.88x | 11.28x | 2.54% | 22.32B | |
| Weighted average by Cap. | 23.91x | 0.63x | 14.37x | 1.13% |
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
