Valuation Synlait Milk Limited

Equities

End-of-day quote New Zealand S.E. Other stock markets 10/04/2026			5-day change	1st Jan Change
0.4200 ^NZD	-2.33%		-4.55%	-34.38%

04-08	New Zealand Shares Rise Amid US-Iran Ceasefire; Synlait Milk Chief Supply Chain, Technology Officer Resigns	MT
04-07	Synlait Milk Chief Supply Chain, Technology Officer Resigns	MT

Data adjusted to current consolidation scope

Fiscal Period: July	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	815.3	699.5	354.1	63.39	361.9	253.3	-	-
Change	-	-14.21%	-49.38%	-82.1%	470.95%	-30%	-	-
Enterprise Value (EV) ¹	1,292	1,041	767.6	615	612.6	371.6	373.5	376.6
Change	-	-19.41%	-26.29%	-19.88%	-0.39%	-39.34%	0.49%	0.84%
P/E ratio	-27.1x	18.2x	-82.7x	-0.35x	-8.12x	-3.66x	18.1x	14x
PBR	1.06x	0.93x	0.45x	0.1x	0.41x	0.4x	0.39x	0.38x
PEG	-	-0x	1x	-0x	0.1x	-0.1x	-0x	0.5x
Capitalization / Revenue	0.6x	0.42x	0.22x	0.04x	0.2x	0.15x	0.16x	0.17x
EV / Revenue	0.95x	0.63x	0.48x	0.38x	0.34x	0.23x	0.24x	0.25x
EV / EBITDA	34.6x	8.07x	8.46x	-150x	5.71x	9.08x	4.77x	4.63x
EV / EBIT	-73.2x	16.6x	24.8x	-3.37x	12.2x	-10.3x	9.69x	8.49x
EV / FCF	-12.9x	5.82x	-78.5x	-8.12x	-	-2.82x	124x	29x
FCF Yield	-7.76%	17.2%	-1.27%	-12.3%	-	-35.5%	0.8%	3.45%
Dividend per Share ²	-	-	-	-	-	-	0.00486	0.0163
Rate of return	-	-	-	-	-	-	1.16%	3.87%
EPS ²	-0.1377	0.1758	-0.0196	-0.8331	-0.0739	-0.1149	0.0232	0.0301
Distribution rate	-	-	-	-	-	-	21%	54.1%
Net sales ¹	1,367	1,661	1,604	1,637	1,827	1,647	1,551	1,532
EBITDA ¹	37.3	129.1	90.7	-4.1	107.2	40.95	78.21	81.3
EBIT ¹	-17.66	62.6	31	-182.7	50.16	-36.15	38.56	44.37
Net income ¹	-28.45	38.52	-4.292	-182.1	-39.82	-81.6	15.01	17.37
Net Debt ¹	476.9	341.9	413.5	551.6	250.7	118.3	120.1	123.2
Reference price ²	3.7300	3.2000	1.6200	0.2900	0.6000	0.4200	0.4200	0.4200
Nbr of stocks (in thousands)	218,582	218,582	218,582	218,582	603,198	603,198	-	-
Announcement Date	27/09/21	26/09/22	24/09/23	30/09/24	28/09/25	-	-	-

¹NZD in Million²NZD

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.($)
SYNLAIT MILK LIMITED	-3.66x	0.23x	9.08x	-.--%	148M
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	14.97x	1.52x	10.44x	4.93%	24.13B
CHINA MENGNIU DAIRY COMPANY LIMITED	38.02x	0.89x	8.36x	3.39%	8.4B
WANT WANT CHINA HOLDINGS LIMITED	11.98x	1.76x	6.9x	4.17%	7.02B
NESTLÉ (MALAYSIA)	38.47x	3.33x	22.28x	2.54%	5.85B
EMMI AG	18.45x	1.07x	10.3x	2.2%	5.62B
VIETNAM DAIRY PRODUCTS	13.84x	1.76x	8.48x	6.96%	4.98B
GLANBIA PLC	16.88x	1.34x	10.42x	2.41%	4.94B
THE A2 MILK COMPANY LIMITED	45.13x	3.57x	22.53x	2.02%	4.76B
Average	21.56x	1.72x	12.09x	3.18%	7.32B
Weighted average by Cap.	22.17x	1.74x	11.56x	3.95%