Valuation COSOL Limited OTC Markets

Stocks

Real-time OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

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

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	33.67	-	-
Change	-	43.34%	97.27%	-45.25%	-72.39%	-	-
Enterprise Value (EV) ¹	78.77	121	234.7	141.7	55.59	52.89	49.86
Change	-	53.58%	94.06%	-39.62%	-60.78%	-4.86%	-5.73%
P/E	14.7x	15.1x	27x	16.4x	21x	10.7x	8.81x
PBR	-	-	3.1x	-	-	-	-
PEG	-	0.4x	-3.19x	-1.4x	-0.3x	0.1x	0.4x
Capitalization / Revenue	-	1.5x	2.18x	1.04x	0.33x	0.31x	0.29x
EV / Revenue	-	1.61x	2.3x	1.21x	0.54x	0.48x	0.43x
EV / EBITDA	-	10.4x	15.6x	8.98x	7.04x	5.79x	5.19x
EV / EBIT	-	10.9x	17.5x	11.1x	13.6x	9.07x	7.51x
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%	2.93%	4.91%	5.95%
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	0.1850	0.1850	0.1850
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

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.($)
S&P GLOBAL, INC.	24.08x	8.04x	15.6x	0.96%	121B
MSCI, INC.	27.84x	13.33x	21.48x	1.48%	40.62B
THOMSON REUTERS CORPORATION	20.75x	4.72x	11.78x	3.11%	36.1B
EQUIFAX INC.	22.56x	3.52x	11.13x	1.36%	18.88B
COMPUTERSHARE LIMITED	22.98x	4.67x	11.84x	3.12%	14.65B
WOLTERS KLUWER N.V.	10.96x	2.66x	8x	4.76%	14.54B
TRANSUNION	17x	3.53x	9.99x	0.72%	13.84B
FACTSET RESEARCH SYSTEMS, INC.	15.27x	3.85x	10.18x	1.92%	8.51B
CHINA SOUTHERN POWER GRID TECHNOLOGY CO.,LTD	65.25x	-	-	0.45%	5.4B
Average	25.19x	5.54x	12.50x	1.98%	30.39B
Weighted average by Cap.	23.52x	7.23x	14.58x	1.67%