Company Valuation: AoFrio Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 39.95 36.01 - -
Change - -9.87% - -
Enterprise Value (EV) 1 39.95 43.6 49.63 51.4
Change - 9.13% 13.84% 3.56%
P/E -19.2x -9.82x -9.47x -13x
PBR - -8.58x -2.73x -1.69x
PEG - -0.3x -2.57x 0.5x
Capitalization / Revenue - 0.48x 0.42x 0.35x
EV / Revenue - 0.59x 0.58x 0.5x
EV / EBITDA - 17.1x 18.6x 12.5x
EV / EBIT - -27.3x -29.2x -141x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.0048 -0.00652 -0.00676 -0.00494
Distribution rate - - - -
Net sales 1 - 74.25 86 103.7
EBITDA 1 - 2.549 2.668 4.098
EBIT 1 - -1.596 -1.7 -0.3649
Net income 1 -2.086 -3.67 -3.805 -2.779
Net Debt 1 - 7.59 13.62 15.39
Reference price 2 0.0920 0.0640 0.0640 0.0640
Nbr of stocks (in thousands) 434,232 562,619 - -
Announcement Date 2/27/26 - - -
1NZD in Million2NZD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-9.82x0.59x17.1x - 21.22M
36.37x6.63x23.54x0.94% 79.84B
38.09x1.27x13.64x0.98% 16.93B
20.27x2.07x10.2x3.63% 14.18B
25.4x2.84x12.14x2.97% 12.14B
25.19x3.51x13.51x2.3% 8.05B
15.79x0.67x9.41x1.36% 7.15B
9.54x1.13x6.02x2.2% 5.69B
19.28x0.41x9.52x3.86% 5.45B
20.49x2.21x10.42x-.--% 5.28B
Average 20.06x 2.13x 12.55x 2.03% 15.47B
Weighted average by Cap. 30.55x 4.32x 17.58x 1.56%

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

  1. Stock Market
  2. Stocks
  3. AOF Stock
  4. Valuation AoFrio Limited