Valuation COSOL Limited

Stocks

Market Closed - Australian S.E. Other stock markets 10:30:34 23/06/2026 am IST			5-day change	1st Jan Change
0.2100 ^AUD	+2.44%		+2.44%	-57.58%

25/02	Cosol Limited Provides Earnings Guidance for the Second Half of Fy26	CI
25/02	Cosol Limited Appoints Anthony Stokes as Chief Operating Officer	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	78.77	112.9	222.7	121.9	37.31	-	-
Change	-	43.34%	97.27%	-45.25%	-69.4%	-	-
Enterprise Value (EV) ¹	78.77	121	234.7	141.7	59.23	56.53	53.5
Change	-	53.58%	94.06%	-39.62%	-58.21%	-4.56%	-5.36%
P/E	14.7x	15.1x	27x	16.4x	23.2x	11.8x	9.77x
PBR	-	-	3.1x	-	-	-	-
PEG	-	0.4x	-3.19x	-1.4x	-0.3x	0.1x	0.5x
Capitalization / Revenue	-	1.5x	2.18x	1.04x	0.36x	0.34x	0.32x
EV / Revenue	-	1.61x	2.3x	1.21x	0.58x	0.51x	0.46x
EV / EBITDA	-	10.4x	15.6x	8.98x	7.5x	6.18x	5.57x
EV / EBIT	-	10.9x	17.5x	11.1x	14.5x	9.7x	8.06x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	-	0.0246	0.0239	0.0217	0.00542	0.00909	0.011
Rate of return	-	3.22%	1.9%	3.24%	2.64%	4.43%	5.37%
EPS ²	0.0378	0.0508	0.0465	0.0409	0.00883	0.0174	0.021
Distribution rate	-	48.4%	51.4%	53%	61.4%	52.4%	52.4%
Net sales ¹	-	75.1	101.9	116.8	102.9	110.1	115.6
EBITDA ¹	-	11.6	15.03	15.78	7.9	9.14	9.6
EBIT ¹	-	11.08	13.41	12.81	4.09	5.83	6.64
Net income ¹	5.533	7.986	8.519	7.894	1.71	3.35	4.06
Net Debt ¹	-	8.068	12.03	19.8	21.92	19.22	16.19
Reference price ²	0.5550	0.7650	1.2550	0.6700	0.2050	0.2050	0.2050
Nbr of stocks (in thousands)	1,41,919	1,47,580	1,77,458	1,81,989	1,81,989	-	-
Announcement Date	23/08/22	22/08/23	20/08/24	19/08/25	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COSOL LIMITED	23.22x	0.58x	7.5x	2.64%	2.62Cr
S&P GLOBAL, INC.	24.01x	8.02x	15.56x	0.96%	12TCr
MSCI, INC.	28.98x	13.8x	22.25x	1.42%	4.23TCr
THOMSON REUTERS CORPORATION	19.22x	4.39x	10.96x	3.35%	3.34TCr
EQUIFAX INC.	21.84x	3.43x	10.85x	1.41%	1.83TCr
WOLTERS KLUWER N.V.	10.9x	2.65x	7.97x	4.79%	1.45TCr
COMPUTERSHARE LIMITED	23.37x	4.75x	12.04x	3.07%	1.49TCr
TRANSUNION	15.26x	3.25x	9.22x	0.8%	1.24TCr
FACTSET RESEARCH SYSTEMS, INC.	14.3x	3.63x	9.59x	2.05%	796.46Cr
CHINA SOUTHERN POWER GRID TECHNOLOGY CO.,LTD	59.94x	-	-	0.49%	498.05Cr
Average	24.10x	4.94x	11.77x	2.1%	2.69TCr
Weighted average by Cap.	23.28x	7.33x	14.63x	1.7%