|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21.54 NZD | -2.27% |
|
-1.37% | -22.01% |
| 06-12 | New Zealand Shares Rise; Fonterra Co-operative Group Appoints Elisa Giusti Chief Growth, Strategy Officer | MT |
| 06-12 | NZX Biggest Gainers | MT |
Company Valuation: EBOS Group Limited
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 | 3,736 | - | - |
| Change | - | 35.64% | -2.88% | -11.94% | 26.88% | -48.4% | - | - |
| Enterprise Value (EV) 1 | 5,228 | 7,534 | 7,248 | 6,726 | 8,159 | 4,746 | 4,712 | 4,670 |
| Change | - | 44.11% | -3.8% | -7.2% | 21.31% | -41.84% | -0.7% | -0.9% |
| P/E | 25.3x | 27.6x | 23.6x | 19x | 29.3x | 15.4x | 15x | 13.3x |
| PBR | 3.5x | 2.95x | 2.65x | 2.32x | 2.64x | 1.35x | 1.34x | 1.32x |
| PEG | - | 3.74x | 1.9x | 2.38x | -1.4x | -4.58x | 5.76x | 1.1x |
| Capitalization / Revenue | 0.51x | 0.56x | 0.49x | 0.39x | 0.53x | 0.28x | 0.26x | 0.25x |
| EV / Revenue | 0.54x | 0.63x | 0.55x | 0.46x | 0.6x | 0.35x | 0.33x | 0.32x |
| EV / EBITDA | 13.6x | 15.5x | 11.5x | 9.82x | 12.6x | 7.74x | 7.23x | 6.67x |
| EV / EBIT | 16.9x | 19.1x | 13.9x | 11.7x | 15.8x | 10.2x | 9.66x | 8.76x |
| EV / FCF | - | 42.4x | 22.9x | 26.7x | 27x | 18.2x | 18.3x | 16.4x |
| FCF Yield | - | 2.36% | 4.37% | 3.74% | 3.71% | 5.48% | 5.48% | 6.1% |
| 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% | 5.44% | 5.25% | 5.73% |
| 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 | 18.05 | 18.05 | 18.05 |
| Nbr of stocks (in thousands) | 163,579 | 189,383 | 191,604 | 193,243 | 203,230 | 206,971 | - | - |
| Announcement Date | 17/08/21 | 23/08/22 | 22/08/23 | 20/08/24 | 26/08/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.37x | 0.35x | 7.74x | 5.44% | 2.61B | |
| 19.56x | 0.24x | 13.54x | 0.4% | 96.84B | |
| 30.28x | 0.24x | 15.17x | 0.88% | 55.18B | |
| 46.55x | 3.28x | 30.47x | 1.33% | 23.91B | |
| 11.83x | 0.2x | 4.92x | 2.57% | 8.35B | |
| 12.89x | 0.98x | 7.87x | 2.62% | 7.42B | |
| 6.13x | 0.1x | 2.72x | 4.83% | 6.95B | |
| 8.82x | 1.67x | 5.32x | 3.73% | 6B | |
| 24.65x | 1.17x | 14.68x | 3.02% | 5.19B | |
| 11.02x | 0.13x | 4.59x | 4.06% | 3.8B | |
| Average | 18.71x | 0.83x | 10.70x | 2.89% | 21.62B | |
| Weighted average by Cap. | 23.94x | 0.65x | 14.52x | 1.21% |
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
