Valuation EBOS Group Limited

Stocks

End-of-day quote New Zealand S.E. Other stock markets 17/07/2026			5-day change	1st Jan Change
22.67 ^NZD	+0.35%		+2.35%	-17.92%

06-12	New Zealand Shares Rise; Fonterra Co-operative Group Appoints Elisa Giusti Chief Growth, Strategy Officer	MT
06-12	NZX Biggest Gainers	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,920	6,673	6,481	5,707	7,241	3,894	-	-
Change	-	35.64%	-2.88%	-11.94%	26.88%	-46.22%	-	-
Enterprise Value (EV) ¹	5,228	7,534	7,248	6,726	8,159	4,903	4,870	4,828
Change	-	44.11%	-3.8%	-7.2%	21.31%	-39.91%	-0.68%	-0.87%
P/E	25.3x	27.6x	23.6x	19x	29.3x	16.2x	15.7x	14x
PBR	3.5x	2.95x	2.65x	2.32x	2.64x	1.42x	1.41x	1.39x
PEG	-	3.74x	1.9x	2.38x	-1.4x	-4.82x	6.02x	1.1x
Capitalization / Revenue	0.51x	0.56x	0.49x	0.39x	0.53x	0.29x	0.28x	0.26x
EV / Revenue	0.54x	0.63x	0.55x	0.46x	0.6x	0.36x	0.34x	0.33x
EV / EBITDA	13.6x	15.5x	11.5x	9.82x	12.6x	8x	7.47x	6.9x
EV / EBIT	16.9x	19.1x	13.9x	11.7x	15.8x	10.5x	9.98x	9.05x
EV / FCF	-	42.4x	22.9x	26.7x	27x	18.9x	18.9x	16.9x
FCF Yield	-	2.36%	4.37%	3.74%	3.71%	5.3%	5.3%	5.9%
Dividend per Share ²	0.8649	1.071	1.087	1.08	1.067	0.9821	0.9484	1.035
Rate of return	2.88%	3.04%	3.21%	3.66%	2.99%	5.18%	5%	5.45%
EPS ²	1.187	1.275	1.436	1.55	1.216	1.175	1.205	1.356
Distribution rate	72.8%	84%	75.7%	69.6%	87.8%	83.6%	78.7%	76.3%
Net sales ¹	9,652	11,952	13,223	14,473	13,594	13,534	14,128	14,749
EBITDA ¹	385	486.3	628.9	685.1	648.3	613.3	651.8	699.9
EBIT ¹	308.9	395.3	523.2	572.5	515.3	467.4	487.9	533.3
Net income ¹	194.3	225.6	273.8	297.9	238.3	234.1	235.5	267.9
Net Debt ¹	307.8	860.5	766.6	1,019	918.3	1,009	976	933.5
Reference price ²	30.08	35.24	33.83	29.53	35.63	18.97	18.97	18.97
Nbr of stocks (in thousands)	163,579	189,383	191,604	193,243	203,230	206,963	-	-
Announcement Date	17/08/21	23/08/22	22/08/23	20/08/24	26/08/25	-	-	-

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	16.15x	0.36x	8.05x	5.18%	2.74B
MCKESSON CORPORATION	19.89x	0.24x	13.76x	0.4%	98.51B
CARDINAL HEALTH, INC.	29.37x	0.23x	14.75x	0.9%	53.52B
SIGMA HEALTHCARE LIMITED	45.92x	3.24x	30.05x	1.35%	23.53B
SHANGHAI PHARMACEUTICALS HOLDING CO., LTD	11.53x	0.2x	4.89x	2.61%	8.25B
HUADONG MEDICINE CO., LTD	13.41x	1.03x	8.32x	2.52%	7.79B
SINOPHARM GROUP CO. LTD.	6.19x	0.1x	2.64x	4.78%	6.99B
H. LUNDBECK A/S	9.39x	1.76x	5.61x	3.5%	6.31B
GALENICA AG	25.04x	1.22x	15.1x	2.85%	5.51B
JOINTOWN PHARMACEUTICAL GROUP CO., LTD	10.93x	0.12x	4.55x	4.09%	3.76B
Average	18.78x	0.85x	10.77x	2.82%	21.69B
Weighted average by Cap.	23.68x	0.65x	14.44x	1.2%