|
Market Closed -
OTC Markets
16:01:31 2026-10-21 EDT
|
5-day change | 1st Jan Change | ||
| 23.00 USD | +16.99% |
|
+16.99% | -34.34% |
| 10-20 | EBOS Group Limited - Shareholder/Analyst Call | |
| 09-09 | EBOS Group Declares Strike Price for Shares under Dividend Reinvestment Plan | MT |
Company Valuation: EBOS Group Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,673 | 6,481 | 5,707 | 7,241 | 3,538 | 3,522 | - | - |
| Change | - | -2.88% | -11.94% | 26.88% | -51.14% | -0.46% | - | - |
| Enterprise Value (EV) 1 | 7,534 | 7,248 | 6,726 | 8,159 | 4,573 | 4,535 | 4,496 | 4,454 |
| Change | - | -3.8% | -7.2% | 21.31% | -43.96% | -0.83% | -0.85% | -0.93% |
| P/E | 27.6x | 23.6x | 19x | 29.3x | 15.6x | 15.1x | 13.1x | 12.3x |
| PBR | 2.95x | 2.65x | 2.32x | 2.64x | 1.29x | 1.27x | 1.27x | 1.26x |
| PEG | - | 1.9x | 2.38x | -1.4x | -1.61x | 5.29x | 0.9x | 1.92x |
| Capitalization / Revenue | 0.56x | 0.49x | 0.39x | 0.53x | 0.26x | 0.25x | 0.24x | 0.23x |
| EV / Revenue | 0.63x | 0.55x | 0.46x | 0.6x | 0.34x | 0.32x | 0.31x | 0.29x |
| EV / EBITDA | 15.5x | 11.5x | 9.82x | 12.6x | 7.45x | 7x | 6.47x | 6.06x |
| EV / EBIT | 19.1x | 13.9x | 11.7x | 15.8x | 9.82x | 9.28x | 8.47x | 7.85x |
| EV / FCF | 42.4x | 22.9x | 26.7x | 27x | 22.6x | 27.9x | 15.4x | 14x |
| FCF Yield | 2.36% | 4.37% | 3.74% | 3.71% | 4.43% | 3.59% | 6.47% | 7.15% |
| Dividend per Share 2 | 1.071 | 1.087 | 1.08 | 1.067 | 0.986 | 0.9423 | 1.038 | 1.104 |
| Rate of return | 3.04% | 3.21% | 3.66% | 2.99% | 5.77% | 5.54% | 6.1% | 6.49% |
| EPS 2 | 1.275 | 1.436 | 1.55 | 1.216 | 1.098 | 1.129 | 1.302 | 1.386 |
| Distribution rate | 84% | 75.7% | 69.6% | 87.8% | 89.8% | 83.4% | 79.7% | 79.7% |
| Net sales 1 | 11,952 | 13,223 | 14,473 | 13,594 | 13,487 | 14,025 | 14,640 | 15,256 |
| EBITDA 1 | 486.3 | 628.9 | 685.1 | 648.3 | 614 | 647.7 | 695 | 735 |
| EBIT 1 | 395.3 | 523.2 | 572.5 | 515.3 | 465.8 | 488.4 | 531 | 567.6 |
| Net income 1 | 225.6 | 273.8 | 297.9 | 238.3 | 225 | 227.6 | 263.3 | 287.6 |
| Net Debt 1 | 860.5 | 766.6 | 1,019 | 918.3 | 1,034 | 1,013 | 974.4 | 932.6 |
| Reference price 2 | 35.24 | 33.83 | 29.53 | 35.63 | 17.10 | 17.02 | 17.02 | 17.02 |
| Nbr of stocks (in thousands) | 189,383 | 191,604 | 193,243 | 203,230 | 206,949 | 206,971 | - | - |
| Announcement Date | 8/23/22 | 8/22/23 | 8/20/24 | 8/26/25 | 8/18/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.7x | 13.43x | 28.51x | 0.52% | 1,165B | |
| 39.17x | 6.59x | 18.54x | 1.99% | 645B | |
| 36.4x | 8.37x | 17.27x | 2.41% | 504B | |
| 20.97x | 5.15x | 12.78x | 2.55% | 380B | |
| 107.33x | 5.99x | 25.72x | 2.31% | 363B | |
| 21.95x | 5.71x | 14.04x | 2.79% | 297B | |
| 22.67x | 4.58x | 13.09x | 1.93% | 269B | |
| 28.38x | 7.14x | 12.79x | 2.26% | 237B | |
| -45.82x | 7.02x | 27.23x | 2.1% | 195B | |
| Average | 29.86x | 7.11x | 18.89x | 2.1% | 450.61B | |
| Weighted average by Cap. | 35.73x | 8.44x | 20.74x | 1.78% |
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
- EBO Stock
- EBOSY Stock
- Valuation EBOS Group Limited
Select your edition
All financial news and data tailored to specific country editions
