|
End-of-day quote
New Zealand S.E.
2026-10-02
|
5-day change | 1st Jan Change | ||
| 4.760 NZD | +0.63% |
|
+0.63% | -2.46% |
| 09-24 | Vector Limited - Shareholder/Analyst Call | |
| 09-07 | NZX Biggest Losers | MT |
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 | 4,760 | - | - |
| Change | - | -3.84% | -7.48% | 17.25% | 16.1% | -5.74% | - | - |
| Enterprise Value (EV) 1 | 7,467 | 5,943 | 5,839 | 6,498 | 7,332 | 7,204 | 7,341 | 7,405 |
| Change | - | -20.41% | -1.76% | 11.3% | 12.83% | -1.74% | 1.9% | 0.86% |
| P/E | 26.2x | 2.34x | 41.7x | 26x | 21x | 19.5x | 17.4x | 14.9x |
| PBR | 1.73x | 1.02x | 0.99x | 1.21x | 1.39x | 1.32x | 1.32x | 1.31x |
| PEG | - | 0x | -0.4x | 0.3x | 0.5x | 11.22x | 1.4x | 0.9x |
| Capitalization / Revenue | 3.11x | 2.76x | 3.25x | 3.94x | 4.22x | 4.01x | 3.75x | 3.12x |
| EV / Revenue | 5.58x | 4.1x | 5.12x | 5.89x | 6.13x | 6.07x | 5.78x | 4.85x |
| EV / EBITDA | 11.1x | 11.4x | 15.3x | 15.7x | 10.9x | 9.9x | 9.27x | 8.49x |
| EV / EBIT | 33.9x | 22.4x | 38.8x | 35.9x | 29.4x | 15.1x | 13.9x | 12.3x |
| EV / FCF | - | - | -134x | 161x | 72.5x | -504x | 87.2x | 38.3x |
| FCF Yield | - | - | -0.75% | 0.62% | 1.38% | -0.2% | 1.15% | 2.61% |
| Dividend per Share 2 | 0.1675 | 0.1675 | 0.2225 | 0.25 | 0.26 | 0.2726 | 0.2841 | 0.3006 |
| Rate of return | 4.02% | 4.18% | 6% | 5.75% | 5.15% | 5.73% | 5.97% | 6.32% |
| EPS 2 | 0.159 | 1.714 | 0.089 | 0.167 | 0.24 | 0.2442 | 0.2736 | 0.3189 |
| Distribution rate | 105% | 9.77% | 250% | 150% | 108% | 112% | 104% | 94.3% |
| Net sales 1 | 1,339 | 1,451 | 1,141 | 1,104 | 1,195 | 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 | 249.2 | 477.1 | 529.3 | 599.7 |
| Net income 1 | 158.9 | 1,714 | 88.6 | 166.5 | 240.2 | 247.5 | 280.2 | 328.2 |
| Net Debt 1 | 3,297 | 1,933 | 2,129 | 2,148 | 2,282 | 2,444 | 2,581 | 2,645 |
| Reference price 2 | 4.170 | 4.010 | 3.710 | 4.350 | 5.050 | 4.760 | 4.760 | 4.760 |
| 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 | 8/18/26 | - | - | - |
1NZD in Million2NZD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.37x | 6.05x | 9.86x | 5.76% | 2.65B | |
| 12.71x | 5.52x | 11.82x | 4.38% | 74.55B | |
| 11.84x | 1.39x | 7.23x | 6.29% | 61.66B | |
| 15.51x | 6.13x | 13.67x | 3.37% | 51.04B | |
| 15.32x | 1.1x | 9.13x | 3.53% | 49.35B | |
| 19.12x | 2.64x | 9.13x | 2.25% | 46.72B | |
| 16.2x | 4.86x | 9.41x | 4.65% | 36.21B | |
| 16.13x | 4.64x | 12.15x | 3.93% | 33.84B | |
| 56.15x | 18.25x | 32.5x | 0.27% | 33.37B | |
| 18.46x | 5.47x | 12.29x | 3.02% | 27.58B | |
| Average | 20.08x | 5.60x | 12.72x | 3.75% | 41.7B | |
| Weighted average by Cap. | 18.43x | 5.03x | 12.24x | 3.78% |
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
- Valuation Vector Limited
Select your edition
All financial news and data tailored to specific country editions
