|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20.24 NZD | -3.85% |
|
-3.16% | -26.72% |
| 06-12 | New Zealand Shares Rise; Fonterra Co-operative Group Appoints Elisa Giusti Chief Growth, Strategy Officer | MT |
| 06-11 | NZX Biggest Gainers | MT |
Company Valuation: EBOS Group Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,920 | 6,673 | 6,481 | 5,707 | 7,241 | 3,454 | - | - |
| Change | - | 35.64% | -2.88% | -11.94% | 26.88% | -52.3% | - | - |
| Enterprise Value (EV) 1 | 5,228 | 7,534 | 7,248 | 6,726 | 8,159 | 4,463 | 4,430 | 4,387 |
| Change | - | 44.11% | -3.8% | -7.2% | 21.31% | -45.3% | -0.75% | -0.97% |
| P/E Ratio | 25.3x | 27.6x | 23.6x | 19x | 29.3x | 14.2x | 13.8x | 12.3x |
| PBR | 3.5x | 2.95x | 2.65x | 2.32x | 2.64x | 1.25x | 1.24x | 1.22x |
| PEG | - | 3.74x | 1.9x | 2.38x | -1.4x | -4.22x | 5.29x | 1x |
| Capitalization / Revenue | 0.51x | 0.56x | 0.49x | 0.39x | 0.53x | 0.25x | 0.24x | 0.23x |
| EV / Revenue | 0.54x | 0.63x | 0.55x | 0.46x | 0.6x | 0.33x | 0.31x | 0.3x |
| EV / EBITDA | 13.6x | 15.5x | 11.5x | 9.82x | 12.6x | 7.26x | 6.76x | 6.24x |
| EV / EBIT | 16.9x | 19.1x | 13.9x | 11.7x | 15.8x | 9.53x | 9x | 8.16x |
| EV / FCF | - | 42.4x | 22.9x | 26.7x | 27x | 18.4x | 16.1x | 15.2x |
| FCF Yield | - | 2.36% | 4.37% | 3.74% | 3.71% | 5.44% | 6.22% | 6.57% |
| Dividend per Share 2 | 0.8649 | 1.071 | 1.087 | 1.08 | 1.067 | 0.9847 | 0.961 | 1.049 |
| Rate of return | 2.88% | 3.04% | 3.21% | 3.66% | 2.99% | 5.9% | 5.76% | 6.28% |
| EPS 2 | 1.187 | 1.275 | 1.436 | 1.55 | 1.216 | 1.175 | 1.205 | 1.356 |
| Distribution rate | 72.8% | 84% | 75.7% | 69.6% | 87.8% | 83.8% | 79.7% | 77.3% |
| Net sales 1 | 9,652 | 11,952 | 13,223 | 14,473 | 13,594 | 13,545 | 14,157 | 14,782 |
| EBITDA 1 | 385 | 486.3 | 628.9 | 685.1 | 648.3 | 614.5 | 654.8 | 702.9 |
| EBIT 1 | 308.9 | 395.3 | 523.2 | 572.5 | 515.3 | 468.6 | 492 | 537.6 |
| Net income 1 | 194.3 | 225.6 | 273.8 | 297.9 | 238.3 | 234.9 | 239.5 | 272.1 |
| Net Debt 1 | 307.8 | 860.5 | 766.6 | 1,019 | 918.3 | 1,009 | 975.9 | 932.9 |
| Reference price 2 | 30.08 | 35.24 | 33.83 | 29.53 | 35.63 | 16.69 | 16.69 | 16.69 |
| Nbr of stocks (in thousands) | 163,579 | 189,383 | 191,604 | 193,243 | 203,230 | 206,940 | - | - |
| Announcement Date | 8/17/21 | 8/23/22 | 8/22/23 | 8/20/24 | 8/26/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.77x | 0.34x | 7.49x | 5.67% | 2.44B | |
| 18.44x | 0.22x | 12.79x | 0.43% | 91.96B | |
| 29.16x | 0.23x | 14.63x | 0.91% | 53.33B | |
| 43.89x | 3.1x | 28.77x | 1.41% | 22.86B | |
| 10.05x | 0.2x | 5.05x | 3.01% | 8.06B | |
| 12.92x | 0.99x | 7.99x | 2.61% | 7.33B | |
| 5.88x | 0.1x | 2.72x | 5.1% | 6.76B | |
| 9.6x | 1.78x | 5.68x | 3.41% | 6.3B | |
| 23.93x | 1.16x | 14.25x | 3.02% | 5.31B | |
| 11.04x | 0.12x | 4.42x | 3.97% | 3.53B | |
| Average | 17.97x | 0.82x | 10.38x | 2.95% | 20.79B | |
| Weighted average by Cap. | 22.76x | 0.63x | 13.84x | 1.27% |
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
- Valuation EBOS Group Limited
Select your edition
All financial news and data tailored to specific country editions
