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	18,245	-	-
Change	-	-27.2%	2.63%	-2.56%	7.11%	-5.11%	-	-
Enterprise Value (EV) ¹	25,064	19,022	19,984	18,577	19,510	18,574	18,560	18,245
Change	-	-24.11%	5.06%	-7.04%	5.02%	-4.8%	-0.08%	-1.69%
P/E	32.3x	-	-	19.2x	-	20.8x	17.7x	18.2x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	1x	-5.94x
Capitalization / Revenue	2.71x	1.72x	1.8x	1.75x	1.83x	1.67x	1.48x	1.52x
EV / Revenue	2.75x	1.82x	1.95x	1.81x	1.86x	1.7x	1.5x	1.52x
EV / EBITDA	13.1x	11.1x	10.9x	10.6x	11.7x	10.9x	9.4x	-
EV / EBIT	17.8x	14.7x	14.5x	13.9x	15x	13.9x	11.8x	-
EV / FCF	13.9x	-563x	86.5x	9.84x	14.9x	20.7x	18.6x	-
FCF Yield	7.2%	-0.18%	1.16%	10.2%	6.7%	4.83%	5.38%	-
Dividend per Share ²	6	7	7	10	-	10	10	11
Rate of return	2.3%	3.68%	3.59%	5.26%	-	5.18%	5.18%	5.7%
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	281.9	329	314.5	-
Reference price ²	261.00	190.00	195.00	190.00	203.50	193.10	193.10	193.10
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	26.23x	0.49x	6.72x	1.47%	2.58B
ADECOAGRO S.A.	-225.93x	1.57x	7.78x	3.64%	1.39B
BALRAMPUR CHINI MILLS LIMITED	28.47x	2.4x	19.37x	0.61%	1.27B
TRIVENI ENGINEERING & INDUSTRIES LIMITED	31.59x	-	-	0.54%	1.06B
SÃO MARTINHO S.A.	9.66x	1.46x	3.28x	4.03%	960M
Average	-26.00x	1.48x	9.29x	2.06%	1.45B
Weighted average by Cap.	-22.99x	1.28x	9.02x	1.94%