Valuation Cosumar Casablanca S.E.

Stocks

End-of-day quote Casablanca S.E. Other stock markets			5-day change	1st Jan Change
- ^MAD	-.--%		-.--%	-

04-29	Cosumar SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI
25-09-30	Cosumar SA Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,661	17,953	18,425	17,953	19,228	17,645	-	-
Change	-	-27.2%	2.63%	-2.56%	7.11%	-8.23%	-	-
Enterprise Value (EV) ¹	25,064	19,022	19,984	18,577	19,228	17,974	17,960	17,645
Change	-	-24.11%	5.06%	-7.04%	3.5%	-6.52%	-0.08%	-1.75%
P/E	32.3x	-	-	19.2x	-	20.1x	17.1x	17.6x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	1x	-5.74x
Capitalization / Revenue	2.71x	1.72x	1.8x	1.75x	1.83x	1.62x	1.43x	1.47x
EV / Revenue	2.75x	1.82x	1.95x	1.81x	1.83x	1.65x	1.46x	1.47x
EV / EBITDA	13.1x	11.1x	10.9x	10.6x	11.5x	10.6x	9.1x	-
EV / EBIT	17.8x	14.7x	14.5x	13.9x	14.8x	13.4x	11.4x	-
EV / FCF	13.9x	-563x	86.5x	9.84x	-	20x	18x	-
FCF Yield	7.2%	-0.18%	1.16%	10.2%	-	5%	5.56%	-
Dividend per Share ²	6	7	7	10	-	10	10	11
Rate of return	2.3%	3.68%	3.59%	5.26%	-	5.35%	5.35%	5.89%
EPS ²	8.075	-	-	9.92	-	9.27	10.94	10.6
Distribution rate	74.3%	-	-	101%	-	108%	91.4%	104%
Net sales ¹	9,112	10,433	10,233	10,239	10,487	10,907	12,340	12,002
EBITDA ¹	1,918	1,721	1,826	1,749	1,672	1,699	1,974	-
EBIT ¹	1,408	1,294	1,375	1,341	1,298	1,339	1,570	-
Net income ¹	763	826	1,009	850.4	703.7	876	1,034	1,002
Net Debt ¹	403	1,070	1,559	624.8	-	329	314.5	-
Reference price ²	261.00	190.00	195.00	190.00	203.50	186.75	186.75	186.75
Nbr of stocks (in thousands)	94,487	94,487	94,487	94,487	94,487	94,487	-	-
Announcement Date	4/30/22	3/16/23	4/29/24	4/30/25	4/30/26	-	-	-

¹MAD in Million²MAD

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.($)
SÜDZUCKER AG	26.14x	0.5x	6.8x	1.48%	2.6B
ADECOAGRO S.A.	-233.21x	1.61x	7.94x	3.52%	1.43B
BALRAMPUR CHINI MILLS LIMITED	27.84x	2.36x	19.02x	0.63%	1.25B
SÃO MARTINHO S.A.	10.07x	1.46x	3.14x	3.87%	1.01B
TRIVENI ENGINEERING & INDUSTRIES LIMITED	27.44x	-	-	0.63%	923M
Average	-28.34x	1.48x	9.22x	2.03%	1.44B
Weighted average by Cap.	-27.16x	1.27x	8.89x	1.96%