|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 182.00 MAD | +0.55% |
|
-1.62% | -10.57% |
| 10/07 | Cosumar SA announces Annual dividend, payable on August 03, 2026 | CI |
| 30/04 | Cosumar SA Reports Earnings Results for the Full Year Ended December 31, 2025 | CI |
Company Valuation: Cosumar SA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 24,661 | 17,953 | 18,425 | 17,953 | 19,228 | 17,197 | - | - |
| Change | - | -27.2% | 2.63% | -2.56% | 7.11% | -10.57% | - | - |
| Enterprise Value (EV) 1 | 25,064 | 19,022 | 19,984 | 18,577 | 19,510 | 17,526 | 17,511 | 17,197 |
| Change | - | -24.11% | 5.06% | -7.04% | 5.02% | -10.17% | -0.08% | -1.8% |
| P/E | 32.3x | - | - | 19.2x | - | 19.6x | 16.6x | 17.2x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | - | - | - | 0.9x | -5.61x |
| Capitalization / Revenue | 2.71x | 1.72x | 1.8x | 1.75x | 1.83x | 1.58x | 1.39x | 1.43x |
| EV / Revenue | 2.75x | 1.82x | 1.95x | 1.81x | 1.86x | 1.61x | 1.42x | 1.43x |
| EV / EBITDA | 13.1x | 11.1x | 10.9x | 10.6x | 11.7x | 10.3x | 8.87x | - |
| EV / EBIT | 17.8x | 14.7x | 14.5x | 13.9x | 15x | 13.1x | 11.2x | - |
| EV / FCF | 13.9x | -563x | 86.5x | 9.84x | 14.9x | 19.5x | 17.5x | - |
| FCF Yield | 7.2% | -0.18% | 1.16% | 10.2% | 6.7% | 5.12% | 5.7% | - |
| Dividend per Share 2 | 6 | 7 | 7 | 10 | - | 10 | 10 | 11 |
| Rate of return | 2.3% | 3.68% | 3.59% | 5.26% | - | 5.49% | 5.49% | 6.04% |
| EPS 2 | 8.075 | - | - | 9.92 | - | 9.27 | 10.94 | 10.6 |
| Distribution rate | 74.3% | - | - | 101% | - | 108% | 91.4% | 104% |
| Net sales 1 | 9,112 | 10,433 | 10,233 | 10,239 | 10,487 | 10,907 | 12,340 | 12,002 |
| EBITDA 1 | 1,918 | 1,721 | 1,826 | 1,749 | 1,672 | 1,699 | 1,974 | - |
| EBIT 1 | 1,408 | 1,294 | 1,375 | 1,341 | 1,298 | 1,339 | 1,570 | - |
| Net income 1 | 763 | 826 | 1,009 | 850.4 | 703.7 | 876 | 1,034 | 1,002 |
| Net Debt 1 | 403 | 1,070 | 1,559 | 624.8 | 281.9 | 329 | 314.5 | - |
| Reference price 2 | 261.00 | 190.00 | 195.00 | 190.00 | 203.50 | 182.00 | 182.00 | 182.00 |
| Nbr of stocks (in thousands) | 94,487 | 94,487 | 94,487 | 94,487 | 94,487 | 94,487 | - | - |
| Announcement Date | 30/04/22 | 16/03/23 | 29/04/24 | 30/04/25 | 30/04/26 | - | - | - |
1MAD in Million2MAD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.63x | 1.61x | 10.32x | 5.49% | 183.26Cr | |
| 29.15x | 0.5x | 6.87x | 1.41% | 267.69Cr | |
| -228.04x | 1.58x | 7.83x | 3.6% | 140.09Cr | |
| 30.19x | 2.52x | 20.35x | 0.58% | 133.73Cr | |
| 9.45x | 1.42x | 3.26x | 4.12% | 90Cr | |
| Average | -27.92x | 1.53x | 9.72x | 3.04% | 162.9Cr | |
| Weighted average by Cap. | -19.22x | 1.37x | 9.62x | 2.87% |
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
- CSR Stock
- Valuation Cosumar SA
Select your edition
All financial news and data tailored to specific country editions
