|
End-of-day quote
New Zealand S.E.
23/10/2026
|
5-day change | 1st Jan Change | ||
| 20.65 NZD | -1.85% |
|
+1.23% | -25.24% |
| 21/10 | EBOS Group Limited - Shareholder/Analyst Call | |
| 09/09 | EBOS Group Declares Strike Price for Shares under Dividend Reinvestment Plan | MT |
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 | 3,465 | - | - |
| Change | - | -2.88% | -11.94% | 26.88% | -51.14% | -2.07% | - | - |
| Enterprise Value (EV) 1 | 7,534 | 7,248 | 6,726 | 8,159 | 4,573 | 4,478 | 4,439 | 4,397 |
| Change | - | -3.8% | -7.2% | 21.31% | -43.96% | -2.08% | -0.86% | -0.94% |
| P/E | 27.6x | 23.6x | 19x | 29.3x | 15.6x | 14.8x | 12.9x | 12.1x |
| PBR | 2.95x | 2.65x | 2.32x | 2.64x | 1.29x | 1.25x | 1.25x | 1.24x |
| PEG | - | 1.9x | 2.38x | -1.4x | -1.61x | 5.19x | 0.8x | 1.89x |
| Capitalization / Revenue | 0.56x | 0.49x | 0.39x | 0.53x | 0.26x | 0.25x | 0.24x | 0.23x |
| EV / Revenue | 0.63x | 0.55x | 0.46x | 0.6x | 0.34x | 0.32x | 0.3x | 0.29x |
| EV / EBITDA | 15.5x | 11.5x | 9.82x | 12.6x | 7.45x | 6.91x | 6.39x | 5.98x |
| EV / EBIT | 19.1x | 13.9x | 11.7x | 15.8x | 9.82x | 9.17x | 8.36x | 7.75x |
| EV / FCF | 42.4x | 22.9x | 26.7x | 27x | 22.6x | 27.5x | 15.3x | 13.8x |
| FCF Yield | 2.36% | 4.37% | 3.74% | 3.71% | 4.43% | 3.63% | 6.56% | 7.24% |
| Dividend per Share 2 | 1.071 | 1.087 | 1.08 | 1.067 | 0.986 | 0.9423 | 1.038 | 1.104 |
| Rate of return | 3.04% | 3.21% | 3.66% | 2.99% | 5.77% | 5.63% | 6.2% | 6.59% |
| EPS 2 | 1.275 | 1.436 | 1.55 | 1.216 | 1.098 | 1.129 | 1.302 | 1.386 |
| Distribution rate | 84% | 75.7% | 69.6% | 87.8% | 89.8% | 83.4% | 79.7% | 79.7% |
| Net sales 1 | 11,952 | 13,223 | 14,473 | 13,594 | 13,487 | 14,025 | 14,640 | 15,256 |
| EBITDA 1 | 486.3 | 628.9 | 685.1 | 648.3 | 614 | 647.7 | 695 | 735 |
| EBIT 1 | 395.3 | 523.2 | 572.5 | 515.3 | 465.8 | 488.4 | 531 | 567.6 |
| Net income 1 | 225.6 | 273.8 | 297.9 | 238.3 | 225 | 227.6 | 263.3 | 287.6 |
| Net Debt 1 | 860.5 | 766.6 | 1,019 | 918.3 | 1,034 | 1,013 | 974.4 | 932.6 |
| Reference price 2 | 35.24 | 33.83 | 29.53 | 35.63 | 17.10 | 16.74 | 16.74 | 16.74 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.82x | 0.32x | 6.91x | 5.63% | 243.7Cr | |
| 37.06x | 13.1x | 27.8x | 0.54% | 1,13500Cr | |
| 38.61x | 6.49x | 18.27x | 2.02% | 64TCr | |
| 36.46x | 8.38x | 17.29x | 2.41% | 50TCr | |
| 20.87x | 5.11x | 12.73x | 2.56% | 38TCr | |
| 105.89x | 5.92x | 25.41x | 2.34% | 36TCr | |
| 21.76x | 5.68x | 13.94x | 2.81% | 29TCr | |
| 22.43x | 4.53x | 12.94x | 1.95% | 27TCr | |
| 27.87x | 7.16x | 12.81x | 2.3% | 24TCr | |
| -45.48x | 6.98x | 27.06x | 2.11% | 19TCr | |
| Average | 28.03x | 6.37x | 17.52x | 2.47% | 40.06TCr | |
| Weighted average by Cap. | 35.22x | 8.29x | 20.38x | 1.81% |
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
