|
End-of-day quote
New Zealand S.E.
2026-10-01
|
5-day change | 1st Jan Change | ||
| 0.7600 NZD | +7.04% |
|
+8.57% | +0.66% |
| 09-25 | Bremworth Says Mangawhai Collective's Partial Takeover Offer Reaches 45.95% Acceptance | MT |
| 09-23 | Bremworth Limited Announces Board Changes, Effective September 25, 2026 | CI |
Company Valuation: Bremworth Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 33.65 | 32.17 | 28.03 | 26.63 | 43.75 | 48.71 |
| Change | - | -4.41% | -12.87% | -5% | 64.3% | 11.34% |
| Enterprise Value (EV) 1 | 32.68 | 37.05 | 6.747 | 12.91 | 18.21 | 42.49 |
| Change | - | 13.39% | -81.79% | 91.3% | 41.1% | 133.32% |
| P/E | 19.6x | 14.7x | 2.66x | 5.82x | 2.33x | -4.3x |
| PBR | 0.95x | 0.85x | 0.56x | 0.49x | 0.6x | 0.8x |
| PEG | - | 0.5x | 0x | -0.1x | 0x | 0x |
| Capitalization / Revenue | 0.3x | 0.34x | 0.31x | 0.33x | 0.49x | 0.46x |
| EV / Revenue | 0.29x | 0.39x | 0.08x | 0.16x | 0.21x | 0.4x |
| EV / EBITDA | 36.4x | 19.2x | -3.49x | -1.65x | -1.2x | -5.97x |
| EV / EBIT | 63.1x | 29.7x | -2.43x | -1.48x | -1.11x | -4.83x |
| EV / FCF | 2.23x | -4.97x | 1x | -0.78x | -0.97x | -4.45x |
| FCF Yield | 44.8% | -20.1% | 100% | -127% | -104% | -22.5% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 0.025 | 0.0317 | 0.1504 | 0.0653 | 0.2666 | -0.1638 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 111.6 | 95.48 | 89.69 | 80.29 | 88.42 | 106.8 |
| EBITDA 1 | 0.897 | 1.93 | -1.932 | -7.842 | -15.22 | -7.12 |
| EBIT 1 | 0.518 | 1.247 | -2.777 | -8.725 | -16.41 | -8.805 |
| Net income 1 | 1.729 | 2.24 | 10.74 | 4.643 | 19.1 | -11.41 |
| Net Debt 1 | -0.975 | 4.884 | -21.28 | -13.72 | -25.54 | -6.218 |
| Reference price 2 | 0.4900 | 0.4650 | 0.4000 | 0.3800 | 0.6200 | 0.7050 |
| Nbr of stocks (in thousands) | 68,679 | 69,179 | 70,069 | 70,069 | 70,562 | 69,089 |
| Announcement Date | 9/30/21 | 8/29/22 | 10/2/23 | 8/29/24 | 10/7/25 | 9/25/26 |
1NZD in Million2NZD
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 29.45M | |
| 21.23x | 2.07x | 12.22x | 1.08% | 13.2B | |
| 13.07x | 0.75x | 6x | -.--% | 7.56B | |
| 15.25x | 2.79x | 8.38x | 4.61% | 3.32B | |
| 11.84x | 0.81x | 5.95x | 5.22% | 2.88B | |
| 15.26x | 2.55x | 8.68x | 0.92% | 1.75B | |
| 6.12x | 0.34x | 4.73x | 3.79% | 1.66B | |
| Average | 13.79x | 1.55x | 7.66x | 2.61% | 4.34B | |
| Weighted average by Cap. | 16.48x | 1.63x | 9.05x | 1.73% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- BRW Stock
- Valuation Bremworth Limited
Select your edition
All financial news and data tailored to specific country editions
