|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.2100 AUD | +5.00% |
|
+5.00% | -57.58% |
| 02-24 | Cosol Limited Provides Earnings Guidance for the Second Half of Fy26 | CI |
| 02-24 | Cosol Limited Appoints Anthony Stokes as Chief Operating Officer | CI |
Company Valuation: COSOL Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 78.77 | 112.9 | 222.7 | 121.9 | 38.22 | - | - |
| Change | - | 43.34% | 97.27% | -45.25% | -68.66% | - | - |
| Enterprise Value (EV) 1 | 78.77 | 121 | 234.7 | 141.7 | 60.14 | 57.44 | 54.41 |
| Change | - | 53.58% | 94.06% | -39.62% | -57.57% | -4.49% | -5.28% |
| P/E | 14.7x | 15.1x | 27x | 16.4x | 23.8x | 12.1x | 10x |
| PBR | - | - | 3.1x | - | - | - | - |
| PEG | - | 0.4x | -3.19x | -1.4x | -0.3x | 0.1x | 0.5x |
| Capitalization / Revenue | - | 1.5x | 2.18x | 1.04x | 0.37x | 0.35x | 0.33x |
| EV / Revenue | - | 1.61x | 2.3x | 1.21x | 0.58x | 0.52x | 0.47x |
| EV / EBITDA | - | 10.4x | 15.6x | 8.98x | 7.61x | 6.28x | 5.67x |
| EV / EBIT | - | 10.9x | 17.5x | 11.1x | 14.7x | 9.85x | 8.19x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.0246 | 0.0239 | 0.0217 | 0.00542 | 0.00909 | 0.011 |
| Rate of return | - | 3.22% | 1.9% | 3.24% | 2.58% | 4.33% | 5.24% |
| EPS 2 | 0.0378 | 0.0508 | 0.0465 | 0.0409 | 0.00883 | 0.0174 | 0.021 |
| Distribution rate | - | 48.4% | 51.4% | 53% | 61.4% | 52.4% | 52.4% |
| Net sales 1 | - | 75.1 | 101.9 | 116.8 | 102.9 | 110.1 | 115.6 |
| EBITDA 1 | - | 11.6 | 15.03 | 15.78 | 7.9 | 9.14 | 9.6 |
| EBIT 1 | - | 11.08 | 13.41 | 12.81 | 4.09 | 5.83 | 6.64 |
| Net income 1 | 5.533 | 7.986 | 8.519 | 7.894 | 1.71 | 3.35 | 4.06 |
| Net Debt 1 | - | 8.068 | 12.03 | 19.8 | 21.92 | 19.22 | 16.19 |
| Reference price 2 | 0.5550 | 0.7650 | 1.2550 | 0.6700 | 0.2100 | 0.2100 | 0.2100 |
| Nbr of stocks (in thousands) | 141,919 | 147,580 | 177,458 | 181,989 | 181,989 | - | - |
| Announcement Date | 8/23/22 | 8/22/23 | 8/20/24 | 8/19/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.78x | 0.58x | 7.61x | 2.58% | 26.83M | |
| 25.58x | 9.19x | 17.48x | 0.95% | 121B | |
| 24.6x | 5.54x | 13.85x | 2.62% | 42.76B | |
| 28.97x | 13.5x | 21.96x | 1.42% | 41.6B | |
| 25.77x | 3.71x | 11.74x | 1.29% | 20.28B | |
| 12.98x | 3.02x | 9.11x | 3.97% | 17.41B | |
| 25.98x | 5.3x | 13.42x | 2.75% | 16.62B | |
| 18.47x | 3.76x | 10.65x | 0.65% | 15.06B | |
| 17.47x | 4.24x | 11.36x | 1.71% | 9.36B | |
| 42.04x | - | - | 0.69% | 3.5B | |
| Average | 24.56x | 5.43x | 13.02x | 1.86% | 28.8B | |
| Weighted average by Cap. | 24.76x | 7.83x | 15.87x | 1.58% |
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
- COS Stock
- Valuation COSOL Limited
Select your edition
All financial news and data tailored to specific country editions
