|
End-of-day quote
New Zealand S.E.
01/10/2026
|
5-day change | 1st Jan Change | ||
| 19.22 NZD | -1.28% |
|
-1.39% | -30.41% |
| 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 | 3,224 | - | - |
| Change | - | -2.88% | -11.94% | 26.88% | -51.14% | -8.89% | - | - |
| Enterprise Value (EV) 1 | 7,534 | 7,248 | 6,726 | 8,159 | 4,573 | 4,237 | 4,198 | 4,156 |
| Change | - | -3.8% | -7.2% | 21.31% | -43.96% | -7.34% | -0.92% | -0.99% |
| P/E | 27.6x | 23.6x | 19x | 29.3x | 15.6x | 13.8x | 12.2x | 11.2x |
| PBR | 2.95x | 2.65x | 2.32x | 2.64x | 1.29x | 1.17x | 1.16x | 1.15x |
| PEG | - | 1.9x | 2.38x | -1.4x | -1.61x | 4.39x | 1x | 1.3x |
| Capitalization / Revenue | 0.56x | 0.49x | 0.39x | 0.53x | 0.26x | 0.23x | 0.22x | 0.21x |
| EV / Revenue | 0.63x | 0.55x | 0.46x | 0.6x | 0.34x | 0.3x | 0.29x | 0.27x |
| EV / EBITDA | 15.5x | 11.5x | 9.82x | 12.6x | 7.45x | 6.53x | 6.07x | 5.65x |
| EV / EBIT | 19.1x | 13.9x | 11.7x | 15.8x | 9.82x | 8.64x | 7.95x | 7.31x |
| EV / FCF | 42.4x | 22.9x | 26.7x | 27x | 22.6x | 22x | 14.6x | 13.7x |
| FCF Yield | 2.36% | 4.37% | 3.74% | 3.71% | 4.43% | 4.56% | 6.84% | 7.28% |
| Dividend per Share 2 | 1.071 | 1.087 | 1.08 | 1.067 | 0.986 | 0.9487 | 1.028 | 1.107 |
| Rate of return | 3.04% | 3.21% | 3.66% | 2.99% | 5.77% | 6.09% | 6.6% | 7.11% |
| 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% | 80.4% | 79.8% |
| 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 | 15.57 | 15.57 | 15.57 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.95x | 0.31x | 6.6x | 6.01% | 227.36Cr | |
| 32.9x | 11.93x | 24.23x | 0.6% | 1,03100Cr | |
| 29.45x | 6.54x | 18.31x | 2.02% | 64TCr | |
| 33.1x | 7.75x | 16.02x | 2.65% | 46TCr | |
| 105.72x | 5.91x | 25.05x | 2.35% | 36TCr | |
| 19x | 4.63x | 11.48x | 2.87% | 33TCr | |
| 20.37x | 5.28x | 13.08x | 3.03% | 27TCr | |
| 20.79x | 4.31x | 12.28x | 2.05% | 25TCr | |
| 26.62x | 6.92x | 12.32x | 2.39% | 23TCr | |
| -45.08x | 6.57x | 25.65x | 2.21% | 18TCr | |
| Average | 25.68x | 6.01x | 16.50x | 2.62% | 37.66TCr | |
| Weighted average by Cap. | 32.09x | 7.71x | 18.89x | 1.92% |
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
