|
End-of-day quote
New Zealand S.E.
10/09/2026
|
5-day change | 1st Jan Change | ||
| 20.05 NZD | -0.99% |
|
-3.14% | -27.41% |
| 09/09 | EBOS Group Declares Strike Price for Shares under Dividend Reinvestment Plan | MT |
| 19/08 | EBOS Group Limited Declares Final Dividend for the Year 2026, Payable on 18 September 2026 | CI |
Company Valuation: EBOS Group Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,673 | 6,481 | 5,707 | 7,241 | 3,538 | 3,362 | - | - |
| Change | - | -2.88% | -11.94% | 26.88% | -51.14% | -4.99% | - | - |
| Enterprise Value (EV) 1 | 7,534 | 7,248 | 6,726 | 8,159 | 4,573 | 4,375 | 4,336 | 4,295 |
| Change | - | -3.8% | -7.2% | 21.31% | -43.96% | -4.32% | -0.89% | -0.96% |
| P/E | 27.6x | 23.6x | 19x | 29.3x | 15.6x | 14.3x | 12.7x | 11.7x |
| PBR | 2.95x | 2.65x | 2.32x | 2.64x | 1.29x | 1.22x | 1.21x | 1.2x |
| PEG | - | 1.9x | 2.38x | -1.4x | -1.61x | 4.55x | 1x | 1.36x |
| Capitalization / Revenue | 0.56x | 0.49x | 0.39x | 0.53x | 0.26x | 0.24x | 0.23x | 0.22x |
| EV / Revenue | 0.63x | 0.55x | 0.46x | 0.6x | 0.34x | 0.31x | 0.3x | 0.28x |
| EV / EBITDA | 15.5x | 11.5x | 9.82x | 12.6x | 7.45x | 6.74x | 6.27x | 5.83x |
| EV / EBIT | 19.1x | 13.9x | 11.7x | 15.8x | 9.82x | 8.92x | 8.21x | 7.55x |
| EV / FCF | 42.4x | 22.9x | 26.7x | 27x | 22.6x | 22.7x | 15.1x | 14.2x |
| FCF Yield | 2.36% | 4.37% | 3.74% | 3.71% | 4.43% | 4.41% | 6.62% | 7.05% |
| Dividend per Share 2 | 1.071 | 1.087 | 1.08 | 1.067 | 0.986 | 0.9492 | 1.028 | 1.107 |
| Rate of return | 3.04% | 3.21% | 3.66% | 2.99% | 5.77% | 5.84% | 6.33% | 6.81% |
| EPS 2 | 1.275 | 1.436 | 1.55 | 1.216 | 1.098 | 1.132 | 1.278 | 1.388 |
| Distribution rate | 84% | 75.7% | 69.6% | 87.8% | 89.8% | 83.8% | 80.5% | 79.7% |
| Net sales 1 | 11,952 | 13,223 | 14,473 | 13,594 | 13,487 | 14,033 | 14,657 | 15,275 |
| EBITDA 1 | 486.3 | 628.9 | 685.1 | 648.3 | 614 | 649.3 | 692.1 | 736.2 |
| EBIT 1 | 395.3 | 523.2 | 572.5 | 515.3 | 465.8 | 490.2 | 528.2 | 569 |
| Net income 1 | 225.6 | 273.8 | 297.9 | 238.3 | 225 | 229.4 | 261.1 | 288.8 |
| Net Debt 1 | 860.5 | 766.6 | 1,019 | 918.3 | 1,034 | 1,014 | 974.7 | 932.9 |
| Reference price 2 | 35.24 | 33.83 | 29.53 | 35.63 | 17.10 | 16.24 | 16.24 | 16.24 |
| Nbr of stocks (in thousands) | 1,89,383 | 1,91,604 | 1,93,243 | 2,03,230 | 2,06,949 | 2,06,971 | - | - |
| Announcement Date | 23/08/22 | 22/08/23 | 20/08/24 | 26/08/25 | 18/08/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.48x | 0.31x | 6.79x | 5.79% | 244.67Cr | |
| 22.83x | 0.25x | 14.35x | 0.41% | 10TCr | |
| 23.46x | 0.22x | 13.17x | 0.87% | 5.58TCr | |
| 35.43x | 2.66x | 23.94x | 1.7% | 2.21TCr | |
| 10.71x | 0.2x | 4.55x | 2.81% | 819.93Cr | |
| 13.11x | 0.94x | 7.73x | 3.03% | 705.12Cr | |
| 9.63x | 1.83x | 5.84x | 3.55% | 673.56Cr | |
| 5.59x | 0.08x | 2.45x | 5.31% | 624.78Cr | |
| 25.07x | 1.14x | 14.37x | 3.06% | 511.93Cr | |
| 52x | 0.97x | 18.68x | 0.11% | 499.59Cr | |
| Average | 21.23x | 0.86x | 11.19x | 2.66% | 2.23TCr | |
| Weighted average by Cap. | 23.22x | 0.58x | 13.86x | 1.17% |
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
- EBO Stock
- Valuation EBOS Group Limited
Select your edition
All financial news and data tailored to specific country editions
