|
End-of-day quote
New Zealand S.E.
19/08/2026
|
5-day change | 1st Jan Change | ||
| 23.55 NZD | +8.03% |
|
+7.53% | -14.74% |
| 06:50am | EBOS Group Limited, 2026 Earnings Call, Aug 19, 2026 | |
| 05:50am | EBOS Group Limited Reports Earnings Results for the Full Year Ended June 30, 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 | 4,057 | - | - |
| Change | - | -2.88% | -11.94% | 26.88% | -51.14% | 14.66% | - | - |
| Enterprise Value (EV) 1 | 7,534 | 7,248 | 6,726 | 8,159 | 3,538 | 5,121 | 5,012 | 4,948 |
| Change | - | -3.8% | -7.2% | 21.31% | -56.64% | 44.74% | -2.14% | -1.28% |
| P/E | 27.6x | 23.6x | 19x | 29.3x | 15.6x | 17.1x | 14.6x | 13x |
| PBR | 2.95x | 2.65x | 2.32x | 2.64x | - | 1.45x | 1.43x | 1.4x |
| PEG | - | 1.9x | 2.38x | -1.4x | -1.61x | 3.89x | 0.8x | 1x |
| Capitalization / Revenue | 0.56x | 0.49x | 0.39x | 0.53x | 0.26x | 0.29x | 0.28x | 0.27x |
| EV / Revenue | 0.63x | 0.55x | 0.46x | 0.6x | 0.26x | 0.37x | 0.34x | 0.33x |
| EV / EBITDA | 15.5x | 11.5x | 9.82x | 12.6x | 5.76x | 7.93x | 7.17x | 6.62x |
| EV / EBIT | 19.1x | 13.9x | 11.7x | 15.8x | 7.6x | 10.6x | 9.39x | 8.52x |
| EV / FCF | 42.4x | 22.9x | 26.7x | 27x | - | 26.5x | 16.7x | 15.1x |
| FCF Yield | 2.36% | 4.37% | 3.74% | 3.71% | - | 3.77% | 5.97% | 6.61% |
| Dividend per Share 2 | 1.071 | 1.087 | 1.08 | 1.067 | - | 0.951 | 1.033 | 1.174 |
| Rate of return | 3.04% | 3.21% | 3.66% | 2.99% | - | 4.85% | 5.27% | 5.99% |
| EPS 2 | 1.275 | 1.436 | 1.55 | 1.216 | 1.098 | 1.146 | 1.346 | 1.514 |
| Distribution rate | 84% | 75.7% | 69.6% | 87.8% | - | 83% | 76.8% | 77.6% |
| Net sales 1 | 11,952 | 13,223 | 14,473 | 13,594 | 13,487 | 13,966 | 14,727 | 15,070 |
| EBITDA 1 | 486.3 | 628.9 | 685.1 | 648.3 | 614 | 646.2 | 699.2 | 747.5 |
| EBIT 1 | 395.3 | 523.2 | 572.5 | 515.3 | 465.8 | 485.4 | 533.9 | 580.9 |
| Net income 1 | 225.6 | 273.8 | 297.9 | 238.3 | 225 | 229.4 | 269.3 | 303.4 |
| Net Debt 1 | 860.5 | 766.6 | 1,019 | 918.3 | - | 1,064 | 954.7 | 890.7 |
| Reference price 2 | 35.24 | 33.83 | 29.53 | 35.63 | 17.10 | 19.60 | 19.60 | 19.60 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.37x | 0.35x | 7.74x | 5.44% | 265.18Cr | |
| 22.26x | 0.24x | 13.98x | 0.42% | 10TCr | |
| 22.97x | 0.21x | 12.91x | 0.89% | 5.47TCr | |
| 45.45x | 3.21x | 29.82x | 1.36% | 2.37TCr | |
| 11.56x | 0.2x | 4.93x | 2.63% | 817.01Cr | |
| 13.06x | 0.99x | 7.98x | 2.58% | 752.61Cr | |
| 5.92x | 0.1x | 2.72x | 5% | 672.73Cr | |
| 9.6x | 1.79x | 5.71x | 3.42% | 652.22Cr | |
| 24.38x | 1.12x | 14.04x | 3.15% | 496.32Cr | |
| 10.72x | 0.12x | 4.39x | 4.21% | 366.76Cr | |
| Average | 18.13x | 0.83x | 10.42x | 2.91% | 2.2TCr | |
| Weighted average by Cap. | 23.12x | 0.64x | 14.05x | 1.21% |
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
