|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.970 NZD | +2.47% |
|
+1.02% | +1.84% |
| 06-02 | New Zealand Shares Fall; Vector to Retain Ownership of Fibre Business Following Strategic Review | MT |
| 06-02 | Vector to Retain Ownership of Fibre Business Following Strategic Review | MT |
Company Valuation: Vector Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,050 | 4,170 | 4,010 | 3,710 | 4,350 | 4,970 | - | - |
| Change | - | 2.97% | -3.84% | -7.48% | 17.25% | 14.26% | - | - |
| Enterprise Value (EV) 1 | 7,123 | 7,467 | 5,943 | 5,839 | 6,498 | 7,139 | 7,282 | 7,418 |
| Change | - | 4.83% | -20.41% | -1.76% | 11.3% | 9.86% | 2.01% | 1.87% |
| P/E | 21x | 26.2x | 2.34x | 41.7x | 26x | 22.2x | 19.9x | 19.1x |
| PBR | 1.75x | 1.73x | 1.02x | 0.99x | 1.21x | 1.39x | 1.4x | 1.42x |
| PEG | - | -1.5x | 0x | -0.4x | 0.3x | 0.7x | 1.7x | 4.44x |
| Capitalization / Revenue | 3.17x | 3.11x | 2.76x | 3.25x | 3.94x | 4.26x | 4.09x | 3.89x |
| EV / Revenue | 5.57x | 5.58x | 4.1x | 5.12x | 5.89x | 6.12x | 5.99x | 5.8x |
| EV / EBITDA | 11.2x | 11.1x | 11.4x | 15.3x | 15.7x | 10.3x | 9.72x | 9.39x |
| EV / EBIT | 19.6x | 33.9x | 22.4x | 38.8x | 35.9x | 15.9x | 14.7x | 14.1x |
| EV / FCF | - | - | - | -134x | 161x | 70.3x | 43.1x | 39.4x |
| FCF Yield | - | - | - | -0.75% | 0.62% | 1.42% | 2.32% | 2.54% |
| Dividend per Share 2 | 0.1675 | 0.1675 | 0.1675 | 0.2225 | 0.25 | 0.2638 | 0.2833 | 0.2993 |
| Rate of return | 4.14% | 4.02% | 4.18% | 6% | 5.75% | 5.31% | 5.7% | 6.02% |
| EPS 2 | 0.193 | 0.159 | 1.714 | 0.089 | 0.167 | 0.2234 | 0.2492 | 0.2599 |
| Distribution rate | 86.8% | 105% | 9.77% | 250% | 150% | 118% | 114% | 115% |
| Net sales 1 | 1,279 | 1,339 | 1,451 | 1,141 | 1,104 | 1,167 | 1,216 | 1,278 |
| EBITDA 1 | 634.3 | 672.5 | 523.3 | 381.8 | 414 | 691.6 | 749.1 | 790.1 |
| EBIT 1 | 364.2 | 220.2 | 265.2 | 150.4 | 181 | 449.8 | 497 | 527.6 |
| Net income 1 | 193.2 | 158.9 | 1,714 | 88.6 | 166.5 | 226.9 | 256.3 | 273.7 |
| Net Debt 1 | 3,073 | 3,297 | 1,933 | 2,129 | 2,148 | 2,169 | 2,312 | 2,448 |
| Reference price 2 | 4.050 | 4.170 | 4.010 | 3.710 | 4.350 | 4.970 | 4.970 | 4.970 |
| Nbr of stocks (in thousands) | 999,916 | 999,972 | 999,974 | 999,974 | 999,974 | 1,000,000 | - | - |
| Announcement Date | 23/08/21 | 26/08/22 | 25/08/23 | 26/08/24 | 25/08/25 | - | - | - |
1NZD in Million2NZD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.71x | 6.01x | 10.15x | 5.44% | 2.78B | |
| 34x | 6.25x | 16.98x | 1.67% | 80.81B | |
| 13.65x | 5.57x | 12.18x | 4.06% | 80.53B | |
| 14.4x | 1.57x | 8.08x | 5.11% | 75.65B | |
| 17.88x | 6.96x | 14.58x | 2.89% | 59.89B | |
| 16.27x | 1.15x | 9.49x | 3.32% | 53.27B | |
| 22.19x | 2.59x | 9.33x | 2.35% | 44.99B | |
| 65.56x | 21.98x | 38.18x | 0.29% | 40.49B | |
| 18.54x | 5.24x | 13.25x | 3.32% | 40.17B | |
| 18.11x | 5.2x | 10.12x | 4.36% | 39.07B | |
| Average | 24.23x | 6.25x | 14.23x | 3.28% | 51.76B | |
| Weighted average by Cap. | 23.26x | 5.77x | 14.03x | 3.16% |
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
- VCT Stock
- Valuation Vector Limited
Select your edition
All financial news and data tailored to specific country editions
