|
End-of-day quote
New Zealand S.E.
2026-10-23
|
5-day change | 1st Jan Change | ||
| 3.560 NZD | -0.84% |
|
-3.52% | -4.81% |
| 09-10 | NZX Biggest Gainers | MT |
| 09-07 | NZX Biggest Losers | MT |
Company Valuation: Napier Port Holdings Limited
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 629.6 | 575.9 | 467 | 450.7 | 636.8 | 709.5 | - | - |
| Change | - | -8.53% | -18.91% | -3.48% | 41.29% | 11.42% | - | - |
| Enterprise Value (EV) 1 | 705.3 | 705.5 | 591.1 | 559.5 | 743.1 | 841.6 | 851.1 | 849.4 |
| Change | - | 0.04% | -16.22% | -5.35% | 32.81% | 13.26% | 1.14% | -0.21% |
| P/E | 26.3x | 28.8x | 29.3x | 18.8x | 21.3x | 20.8x | 17.9x | 15.4x |
| PBR | 1.77x | 1.47x | 1.18x | 1.08x | 1.49x | 1.63x | 1.56x | 1.52x |
| PEG | - | -1.7x | -1.5x | 0.4x | 0.9x | 1.5x | 1.1x | 0.9x |
| Capitalization / Revenue | 5.75x | 5.03x | 3.94x | 3.19x | 4.04x | 4.07x | 3.79x | 3.56x |
| EV / Revenue | 6.44x | 6.16x | 4.99x | 3.96x | 4.71x | 4.82x | 4.54x | 4.26x |
| EV / EBITDA | 16.1x | 17.6x | 15.9x | 10.8x | 11.6x | 11.3x | 10.2x | 9.04x |
| EV / EBIT | 23x | 26.6x | 28.1x | 15.8x | 16.6x | 15.5x | 13.8x | 11.9x |
| EV / FCF | - | - | - | - | 21.1x | 263x | 70.3x | 24.8x |
| FCF Yield | - | - | - | - | 4.74% | 0.38% | 1.42% | 4.04% |
| Dividend per Share 2 | 0.075 | 0.075 | 0.0525 | 0.09 | 0.145 | 0.1317 | 0.157 | 0.1954 |
| Rate of return | 2.38% | 2.6% | 2.24% | 3.98% | 4.55% | 3.7% | 4.41% | 5.49% |
| EPS 2 | 0.12 | 0.1 | 0.08 | 0.12 | 0.15 | 0.1709 | 0.1983 | 0.2319 |
| Distribution rate | 62.5% | 75% | 65.6% | 75% | 96.7% | 77.1% | 79.2% | 84.3% |
| Net sales 1 | 109.5 | 114.5 | 118.4 | 141.4 | 157.7 | 174.5 | 187.5 | 199.3 |
| EBITDA 1 | 43.79 | 40.09 | 37.24 | 51.96 | 64.17 | 74.2 | 83.3 | 93.93 |
| EBIT 1 | 30.71 | 26.51 | 21.01 | 35.48 | 44.88 | 54.45 | 61.75 | 71.1 |
| Net income 1 | 23.16 | 20.42 | 16.59 | 24.83 | 30.88 | 34.7 | 39.65 | 46.36 |
| Net Debt 1 | 75.66 | 129.6 | 124.1 | 108.8 | 106.2 | 132 | 141.6 | 139.8 |
| Reference price 2 | 3.150 | 2.880 | 2.340 | 2.260 | 3.190 | 3.560 | 3.560 | 3.560 |
| Nbr of stocks (in thousands) | 199,876 | 199,959 | 199,567 | 199,434 | 199,637 | 199,308 | - | - |
| Announcement Date | 11/15/21 | 11/15/22 | 11/13/23 | 11/18/24 | 11/19/25 | - | - | - |
1NZD in Million2NZD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.83x | 4.82x | 11.34x | 3.7% | 405M | |
| 26.17x | 9.73x | 16.7x | 0.53% | 41.33B | |
| 21.8x | 7.91x | 12.37x | 2.39% | 27.04B | |
| 8.29x | 3.16x | 7.45x | 3.91% | 18.67B | |
| 12.66x | 3.15x | 8.14x | 4.67% | 9.07B | |
| 9.08x | 6.19x | 10.73x | 5.28% | 8.66B | |
| 7.55x | - | - | 5.63% | 8.71B | |
| 43.37x | 11.83x | 25.91x | 0.31% | 7.71B | |
| Average | 18.72x | 6.68x | 13.24x | 3.3% | 15.2B | |
| Weighted average by Cap. | 19.97x | 7.53x | 13.60x | 2.47% |
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
- NPH Stock
- Valuation Napier Port Holdings Limited
Select your edition
All financial news and data tailored to specific country editions
