Valuation Scales Corporation Limited

Stocks

End-of-day quote New Zealand S.E. 16/10/2026			5-day change	1st Jan Change
6.500 ^NZD	+0.93%		+1.56%	+9.06%

14/09	New Zealand Shares Flat, Scales Acquires JV Partner's Stake in European Pet Food Business for Undisclosed Sum	MT
14/09	Scales Corporation Limited acquired 50% stake in Esro Petfood B.V. from Esro Food Group B.V.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	798.4	585.2	493.7	582.9	864.3	952.8	-	-
Change	-	-26.71%	-15.63%	18.07%	48.28%	10.23%	-	-
Enterprise Value (EV) ¹	716.3	558.2	481.7	570.4	948.4	1,011	994.5	973.9
Change	-	-22.08%	-13.7%	18.42%	66.27%	6.64%	-1.67%	-2.08%
P/E	29.3x	29.9x	93.2x	18.8x	8.49x	16.1x	14.4x	13.4x
PBR	2.07x	-	1.27x	1.59x	1.95x	2.43x	2.25x	2.08x
PEG	-	-1.1x	-1.3x	0x	0x	-0.4x	1.2x	1.76x
Capitalization / Revenue	1.55x	0.95x	0.87x	1x	0.96x	0.67x	0.63x	0.6x
EV / Revenue	1.39x	0.9x	0.85x	0.98x	1.05x	0.71x	0.66x	0.62x
EV / EBITDA	9.71x	7.17x	7.14x	6.22x	6.89x	7.13x	6.53x	6x
EV / EBIT	13.8x	9.59x	10x	8.23x	8.75x	9.33x	8.5x	7.64x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.19	0.155	0.19	0.085	0.15	0.2562	0.2738	0.3038
Rate of return	3.39%	3.78%	5.51%	2.09%	2.52%	3.94%	4.21%	4.67%
EPS ²	0.191	0.137	0.037	0.216	0.702	0.4035	0.4515	0.4858
Distribution rate	99.5%	113%	514%	39.4%	21.4%	63.5%	60.6%	62.5%
Net sales ¹	514.6	619.2	565.4	584.6	899.9	1,423	1,510	1,576
EBITDA ¹	73.8	77.9	67.5	91.7	137.6	141.8	152.4	162.4
EBIT ¹	52.07	58.2	48.1	69.3	108.4	108.4	116.9	127.4
Net income ¹	26.92	19.4	5.235	30.73	101	67.92	74.6	82.39
Net Debt ¹	-82.1	-27	-12	-12.5	84.1	58.63	41.75	21.09
Reference price ²	5.600	4.100	3.450	4.060	5.960	6.500	6.500	6.500
Nbr of stocks (in thousands)	1,42,576	1,42,722	1,43,096	1,43,572	1,45,019	1,46,579	-	-
Announcement Date	23/02/22	23/02/23	22/02/24	26/02/25	24/02/26	-	-	-

¹NZD in Million²NZD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SCALES CORPORATION LIMITED	16.11x	0.71x	7.13x	3.94%	54Cr
MUYUAN FOODS GROUP CO., LTD.	-152.99x	1.97x	18.14x	0.15%	3.45TCr
WENS FOODSTUFF GROUP CO., LTD.	-32.78x	1.19x	69.46x	-.--%	1.52TCr
GUANGDONG HAID GROUP CO., LIMITED	18.02x	0.49x	9.41x	2.89%	1.06TCr
CHAROEN POKPHAND FOODS	8.91x	1.1x	9.07x	4.75%	522.54Cr
FUJIAN WANCHEN FOOD GROUP CO., LTD.	11.52x	0.32x	4.46x	1.66%	460.33Cr
NEW HOPE LIUHE CO.,LTD.	-15.78x	0.66x	17.53x	0.13%	448.67Cr
JIANGXI ZHENGBANG TECHNOLOGY CO., LTD.	-20.36x	-	-	-	392.35Cr
HEILONGJIANG AGRICULTURE COMPANY LIMITED	18.65x	-	-	3.78%	351.75Cr
Average	-16.52x	0.92x	19.32x	2.16%	917.22Cr
Weighted average by Cap.	-67.41x	1.36x	25.69x	1.07%