|
End-of-day quote
New Zealand S.E.
2026-08-21
|
5-day change | 1st Jan Change | ||
| 4.880 NZD | +0.62% |
|
-1.41% | - |
| 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 | 4,880 | - | - |
| Change | - | -3.84% | -7.48% | 17.25% | 16.1% | -3.37% | - | - |
| Enterprise Value (EV) 1 | 7,467 | 5,943 | 5,839 | 6,498 | 5,050 | 7,324 | 7,461 | 7,525 |
| Change | - | -20.41% | -1.76% | 11.3% | -22.29% | 45.04% | 1.87% | 0.85% |
| P/E | 26.2x | 2.34x | 41.7x | 26x | - | 20x | 17.8x | 15.3x |
| PBR | 1.73x | 1.02x | 0.99x | 1.21x | - | 1.35x | 1.36x | 1.35x |
| PEG | - | 0x | -0.4x | 0.3x | - | - | 1.5x | 0.9x |
| Capitalization / Revenue | 3.11x | 2.76x | 3.25x | 3.94x | - | 4.11x | 3.84x | 3.19x |
| EV / Revenue | 5.58x | 4.1x | 5.12x | 5.89x | - | 6.17x | 5.87x | 4.93x |
| EV / EBITDA | 11.1x | 11.4x | 15.3x | 15.7x | 7.5x | 10.1x | 9.43x | 8.62x |
| EV / EBIT | 33.9x | 22.4x | 38.8x | 35.9x | - | 15.4x | 14.1x | 12.5x |
| EV / FCF | - | - | -134x | 161x | - | -512x | 88.6x | 38.9x |
| FCF Yield | - | - | -0.75% | 0.62% | - | -0.2% | 1.13% | 2.57% |
| 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% | - | 5.59% | 5.82% | 6.16% |
| 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 | 4.880 | 4.880 | 4.880 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 19.99x | 6.17x | 10.07x | 5.59% | 2.91B | |
| 37.07x | 6.33x | 17.08x | 1.65% | 81.42B | |
| 13.08x | 5.55x | 11.97x | 4.23% | 79.42B | |
| 13.27x | 1.49x | 7.75x | 5.56% | 71.8B | |
| 16.47x | 6.4x | 13.75x | 3.18% | 54.2B | |
| 15.8x | 1.09x | 9.1x | 3.39% | 53.13B | |
| 19.63x | 2.77x | 9.07x | 2.3% | 47.55B | |
| 62.29x | 20.12x | 34.12x | 0.36% | 38.04B | |
| 15.96x | 4.98x | 9.63x | 4.64% | 36.75B | |
| 17.25x | 4.82x | 12.64x | 3.67% | 36.19B | |
| Average | 23.08x | 5.97x | 13.52x | 3.46% | 50.14B | |
| Weighted average by Cap. | 22.56x | 5.46x | 13.35x | 3.32% |
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
