|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.450 NZD | -1.53% |
|
-4.44% | +8.22% |
| 06-02 | Scales Declares Final Dividend for 2025 | MT |
| 05-27 | New Zealand Shares Rise; Scales Reaffirms 2026 Underlying Net Profit After Tax Guidance | MT |
Company Valuation: Scales Corporation Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 798.4 | 585.2 | 493.7 | 582.9 | 864.3 | 938.4 | - | - |
| Change | - | -26.71% | -15.63% | 18.07% | 48.28% | 8.58% | - | - |
| Enterprise Value (EV) 1 | 716.3 | 558.2 | 481.7 | 570.4 | 948.4 | 1,051 | 1,037 | 1,018 |
| Change | - | -22.08% | -13.7% | 18.42% | 66.27% | 10.87% | -1.42% | -1.82% |
| P/E | 29.3x | 29.9x | 93.2x | 18.8x | 8.49x | 16.7x | 15.1x | 14.3x |
| PBR | 2.07x | - | 1.27x | 1.59x | 1.95x | 2.43x | 2.27x | 2.1x |
| PEG | - | -1.1x | -1.3x | 0x | 0x | -0.4x | 1.5x | 2.42x |
| Capitalization / Revenue | 1.55x | 0.95x | 0.87x | 1x | 0.96x | 0.75x | 0.71x | 0.67x |
| EV / Revenue | 1.39x | 0.9x | 0.85x | 0.98x | 1.05x | 0.83x | 0.78x | 0.73x |
| EV / EBITDA | 9.71x | 7.17x | 7.14x | 6.22x | 6.89x | 7.77x | 7.1x | 6.55x |
| EV / EBIT | 13.8x | 9.59x | 10x | 8.23x | 8.75x | 10.2x | 9.13x | 8.33x |
| EV / FCF | - | - | - | 13.2x | 12.7x | 13.4x | 14.3x | 12.6x |
| FCF Yield | - | - | - | 7.56% | 7.89% | 7.48% | 7.01% | 7.93% |
| Dividend per Share 2 | 0.19 | 0.155 | 0.19 | 0.085 | 0.15 | 0.2512 | 0.2675 | 0.3088 |
| Rate of return | 3.39% | 3.78% | 5.51% | 2.09% | 2.52% | 3.9% | 4.15% | 4.79% |
| EPS 2 | 0.191 | 0.137 | 0.037 | 0.216 | 0.702 | 0.387 | 0.4258 | 0.451 |
| Distribution rate | 99.5% | 113% | 514% | 39.4% | 21.4% | 64.9% | 62.8% | 68.5% |
| Net sales 1 | 514.6 | 619.2 | 565.4 | 584.6 | 899.9 | 1,259 | 1,330 | 1,392 |
| EBITDA 1 | 73.8 | 77.9 | 67.5 | 91.7 | 137.6 | 135.3 | 146 | 155.5 |
| EBIT 1 | 52.07 | 58.2 | 48.1 | 69.3 | 108.4 | 103 | 113.5 | 122.1 |
| Net income 1 | 26.92 | 19.4 | 5.235 | 30.73 | 101 | 63.55 | 72.36 | 79.58 |
| Net Debt 1 | -82.1 | -27 | -12 | -12.5 | 84.1 | 113 | 98.13 | 79.28 |
| Reference price 2 | 5.600 | 4.100 | 3.450 | 4.060 | 5.960 | 6.450 | 6.450 | 6.450 |
| Nbr of stocks (in thousands) | 142,576 | 142,722 | 143,096 | 143,572 | 145,019 | 145,496 | - | - |
| Announcement Date | 2/23/22 | 2/23/23 | 2/22/24 | 2/26/25 | 2/24/26 | - | - | - |
1NZD in Million2NZD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.92x | 0.85x | 7.88x | 3.84% | 556M | |
| 15x | 0.49x | 6.36x | 2.03% | 5.63B | |
| 12.1x | - | - | 3.21% | 371M | |
| -108.08x | - | - | - | 297M | |
| Average | -16.01x | 0.67x | 7.12x | 3.03% | 1.71B | |
| Weighted average by Cap. | 9.67x | 0.52x | 6.49x | 2.25% |
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
- SCL Stock
- Valuation Scales Corporation Limited
Select your edition
All financial news and data tailored to specific country editions
