Valuation EBOS Group Limited

Stocks

End-of-day quote New Zealand S.E. Other stock markets 2026-06-16			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

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

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.($)
EBOS GROUP LIMITED	14.21x	0.33x	7.26x	5.9%	2.44B
MCKESSON CORPORATION	18.58x	0.22x	12.87x	0.42%	91.96B
CARDINAL HEALTH, INC.	29.33x	0.23x	14.71x	0.91%	53.33B
SIGMA HEALTHCARE LIMITED	44.04x	3.11x	28.87x	1.41%	22.86B
SHANGHAI PHARMACEUTICALS HOLDING CO., LTD	10.35x	0.2x	4.63x	2.91%	8.06B
HUADONG MEDICINE CO., LTD	12.59x	0.96x	7.77x	2.68%	7.33B
SINOPHARM GROUP CO. LTD.	5.89x	0.1x	2.72x	5.1%	6.76B
H. LUNDBECK A/S	9.36x	1.74x	5.56x	3.5%	6.3B
GALENICA AG	24.06x	1.16x	14.31x	3%	5.31B
JOINTOWN PHARMACEUTICAL GROUP CO., LTD	10.25x	0.12x	4.2x	4.36%	3.53B
Average	17.87x	0.82x	10.29x	3.02%	20.79B
Weighted average by Cap.	22.86x	0.63x	13.88x	1.27%