|
End-of-day quote
New Zealand S.E.
2026-09-28
|
5-day change | 1st Jan Change | ||
| 1.990 NZD | 0.00% |
|
+1.27% | -1.49% |
| 09-13 | Nine Entertainment's QMS NZ Launches City Rail Link Digital Advertising Network | MT |
| 09-02 | NZX Biggest Gainers | MT |
Company Valuation: Tower Limited
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 274.1 | 242.9 | 235.3 | 512.3 | 599.5 | 683.4 | - | - |
| Change | - | -11.38% | -3.13% | 117.74% | 17.01% | 14% | - | - |
| Enterprise Value (EV) 1 | 197.4 | 193.4 | 171.3 | 436.9 | 528.4 | 640.5 | 633.6 | 631.6 |
| Change | - | -2% | -11.45% | 155.1% | 20.94% | 21.22% | -1.08% | -0.32% |
| P/E | 14.7x | 13.5x | -207x | 6.89x | 7.51x | 14.8x | 10.7x | 9.23x |
| PBR | 0.79x | 0.76x | 0.78x | 1.42x | 1.71x | 2.31x | 2.08x | 1.86x |
| PEG | - | 1.99x | 2x | -0x | 1.07x | -0.4x | 0.3x | 0.6x |
| Capitalization / Revenue | 0.81x | 0.68x | 0.6x | 0.91x | 1x | 1.18x | 1.11x | 1.02x |
| EV / Revenue | 0.58x | 0.54x | 0.44x | 0.78x | 0.88x | 1.11x | 1.03x | 0.94x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 6.85x | 7.41x | 20.5x | 3.63x | 3.51x | 7.21x | 6.43x | 5.67x |
| EV / FCF | - | - | - | - | - | 30.5x | 8.12x | 6.91x |
| FCF Yield | - | - | - | - | - | 3.28% | 12.3% | 14.5% |
| Dividend per Share 2 | 0.0556 | 0.0722 | - | 0.1056 | 0.245 | 0.1175 | 0.1312 | 0.1438 |
| Rate of return | 7.69% | 10.2% | - | 7.04% | 14% | 5.9% | 6.6% | 7.22% |
| EPS 2 | 0.0492 | 0.0526 | -0.00333 | 0.2178 | 0.233 | 0.1345 | 0.1854 | 0.2157 |
| Distribution rate | 113% | 137% | - | 48.5% | 105% | 87.4% | 70.8% | 66.7% |
| Net sales 1 | 340.1 | 357.2 | 393.1 | 562.4 | 597.1 | 579.5 | 615.1 | 669.2 |
| EBITDA | 46.1 | 45.81 | 31.81 | - | - | - | - | - |
| EBIT 1 | 28.83 | 26.1 | 8.357 | 120.3 | 150.7 | 88.8 | 98.62 | 111.4 |
| Net income 1 | 18.68 | 18.8 | -1.228 | 74.28 | 83.67 | 48.69 | 65.48 | 74.89 |
| Net Debt 1 | -76.71 | -49.45 | -64.01 | -75.39 | -71.05 | -42.86 | -49.75 | -51.76 |
| Reference price 2 | 0.722 | 0.711 | 0.689 | 1.500 | 1.750 | 1.990 | 1.990 | 1.990 |
| Nbr of stocks (in thousands) | 379,483 | 341,536 | 341,536 | 341,536 | 342,552 | 343,411 | - | - |
| Announcement Date | 11/23/21 | 11/22/22 | 11/22/23 | 11/27/24 | 11/26/25 | - | - | - |
1NZD in Million2NZD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.8x | 1.11x | - | 5.9% | 387M | |
| 15.89x | 1.9x | - | 3.07% | 96.49B | |
| 10.62x | - | - | 1.33% | 75.72B | |
| 6.07x | - | - | 1.91% | 57.55B | |
| 10.8x | 1.11x | - | 3.4% | 46.07B | |
| 11.17x | 0.8x | - | 2.93% | 38.92B | |
| 11.15x | - | - | 2.62% | 38.78B | |
| 8.98x | 2.27x | - | 0.18% | 32.17B | |
| 8.34x | - | - | 0.98% | 31.46B | |
| 14.94x | 1.91x | - | 2.35% | 31.25B | |
| Average | 11.28x | 1.52x | 2.47% | 44.88B | ||
| Weighted average by Cap. | 11.31x | 1.63x | 2.21% |
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
- TWR Stock
- Valuation Tower Limited
Select your edition
All financial news and data tailored to specific country editions
