|
Market Closed -
Deutsche Boerse AG
09:25:02 2026-08-20 EDT
|
5-day change | 1st Jan Change | ||
| 2.340 EUR | -0.85% |
|
0.00% | - |
| 08-18 | New Zealand Shares Rise; Vector Fiscal 2026 Earnings, Revenue Up | MT |
| 08-17 | Vector Limited Reports Earnings Results for the Full Year Ended June 30, 2026 | CI |
Company Valuation: Vector Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,170 | 4,010 | 3,710 | 4,350 | 5,050 | 4,850 | - | - |
| Change | - | -3.84% | -7.48% | 17.25% | 16.1% | -3.96% | - | - |
| Enterprise Value (EV) 1 | 7,467 | 5,943 | 5,839 | 6,498 | 5,050 | 7,294 | 7,431 | 7,495 |
| Change | - | -20.41% | -1.76% | 11.3% | -22.29% | 44.44% | 1.88% | 0.85% |
| P/E | 26.2x | 2.34x | 41.7x | 26x | - | 19.9x | 17.7x | 15.2x |
| PBR | 1.73x | 1.02x | 0.99x | 1.21x | - | 1.35x | 1.35x | 1.34x |
| PEG | - | 0x | -0.4x | 0.3x | - | - | 1.5x | 0.9x |
| Capitalization / Revenue | 3.11x | 2.76x | 3.25x | 3.94x | - | 4.09x | 3.82x | 3.18x |
| EV / Revenue | 5.58x | 4.1x | 5.12x | 5.89x | - | 6.15x | 5.85x | 4.91x |
| EV / EBITDA | 11.1x | 11.4x | 15.3x | 15.7x | 7.5x | 10x | 9.39x | 8.59x |
| EV / EBIT | 33.9x | 22.4x | 38.8x | 35.9x | - | 15.3x | 14x | 12.5x |
| EV / FCF | - | - | -134x | 161x | - | -510x | 88.3x | 38.8x |
| FCF Yield | - | - | -0.75% | 0.62% | - | -0.2% | 1.13% | 2.58% |
| Dividend per Share 2 | 0.1675 | 0.1675 | 0.2225 | 0.25 | - | 0.2726 | 0.2841 | 0.3006 |
| Rate of return | 4.02% | 4.18% | 6% | 5.75% | - | 5.62% | 5.86% | 6.2% |
| EPS 2 | 0.159 | 1.714 | 0.089 | 0.167 | - | 0.2442 | 0.2736 | 0.3199 |
| Distribution rate | 105% | 9.77% | 250% | 150% | - | 112% | 104% | 94% |
| Net sales 1 | 1,339 | 1,451 | 1,141 | 1,104 | - | 1,186 | 1,271 | 1,527 |
| EBITDA 1 | 672.5 | 523.3 | 381.8 | 414 | 673.6 | 727.6 | 791.6 | 872.6 |
| EBIT 1 | 220.2 | 265.2 | 150.4 | 181 | - | 477.1 | 529.3 | 599.7 |
| Net income 1 | 158.9 | 1,714 | 88.6 | 166.5 | - | 247.5 | 280.2 | 328.2 |
| Net Debt 1 | 3,297 | 1,933 | 2,129 | 2,148 | - | 2,444 | 2,581 | 2,645 |
| Reference price 2 | 4.170 | 4.010 | 3.710 | 4.350 | 5.050 | 4.850 | 4.850 | 4.850 |
| Nbr of stocks (in thousands) | 999,972 | 999,974 | 999,974 | 999,974 | 1,000,000 | 1,000,000 | - | - |
| Announcement Date | 8/26/22 | 8/25/23 | 8/26/24 | 8/25/25 | - | - | - | - |
1NZD in Million2NZD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.07x | 6.33x | 17.08x | 1.65% | 81.42B | |
| 13.17x | 5.57x | 12.02x | 4.2% | 79.83B | |
| 13.31x | 1.49x | 7.76x | 5.54% | 71.9B | |
| 17x | 6.43x | 13.82x | 3.08% | 55.97B | |
| 15.77x | 1.08x | 9x | 3.4% | 52.94B | |
| 19.56x | 2.77x | 9.04x | 2.31% | 47.3B | |
| 61.66x | 19.95x | 33.83x | 0.37% | 37.65B | |
| 17.89x | 4.9x | 12.89x | 3.54% | 37.55B | |
| 16.19x | 4.97x | 9.64x | 4.8% | 36.89B | |
| Average | 23.51x | 5.94x | 13.90x | 3.21% | 55.72B | |
| Weighted average by Cap. | 22.59x | 5.45x | 13.36x | 3.3% |
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
- VCT Stock
- VQA Stock
- Valuation Vector Limited
Select your edition
All financial news and data tailored to specific country editions
