|
Market Closed -
Australian S.E.
04:10:15 19/08/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 0.1950 AUD | -17.02% |
|
-9.30% | -60.61% |
| 19/08 | COSOL Limited Reports Earnings Results for the Full Year Ended June 30, 2026 | CI |
| 25/02 | Cosol Limited Provides Earnings Guidance for the Second Half of Fy26 | CI |
Company Valuation: COSOL Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 78.77 | 112.9 | 222.7 | 121.9 | 35.49 | - | - |
| Change | - | 43.34% | 97.27% | -45.25% | -70.9% | - | - |
| Enterprise Value (EV) 1 | 78.77 | 121 | 234.7 | 141.7 | 57.41 | 54.71 | 51.68 |
| Change | - | 53.58% | 94.06% | -39.62% | -59.49% | -4.7% | -5.54% |
| P/E | 14.7x | 15.1x | 27x | 16.4x | -8.37x | 11.2x | 9.29x |
| PBR | - | - | 3.1x | - | - | - | - |
| PEG | - | 0.4x | -3.19x | -1.4x | 0x | 0.1x | 0.4x |
| Capitalization / Revenue | - | 1.5x | 2.18x | 1.04x | 0.34x | 0.32x | 0.31x |
| EV / Revenue | - | 1.61x | 2.3x | 1.21x | 0.56x | 0.5x | 0.45x |
| EV / EBITDA | - | 10.4x | 15.6x | 8.98x | 7.27x | 5.99x | 5.38x |
| EV / EBIT | - | 10.9x | 17.5x | 11.1x | 14x | 9.38x | 7.78x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.0246 | 0.0239 | 0.0217 | 0.00542 | 0.00909 | 0.011 |
| Rate of return | - | 3.22% | 1.9% | 3.24% | 2.78% | 4.66% | 5.64% |
| EPS 2 | 0.0378 | 0.0508 | 0.0465 | 0.0409 | -0.0221 | 0.0174 | 0.021 |
| Distribution rate | - | 48.4% | 51.4% | 53% | 61.4% | 52.4% | 52.4% |
| Net sales 1 | - | 75.1 | 101.9 | 116.8 | 98.55 | 110.1 | 115.6 |
| EBITDA 1 | - | 11.6 | 15.03 | 15.78 | 2.044 | 9.14 | 9.6 |
| EBIT 1 | - | 11.08 | 13.41 | 12.81 | -1.91 | 5.83 | 6.64 |
| Net income 1 | 5.533 | 7.986 | 8.519 | 7.894 | -4.021 | 3.35 | 4.06 |
| Net Debt 1 | - | 8.068 | 12.03 | 19.8 | 21.92 | 19.22 | 16.19 |
| Reference price 2 | 0.5550 | 0.7650 | 1.2550 | 0.6700 | 0.1950 | 0.1950 | 0.1950 |
| Nbr of stocks (in thousands) | 141,919 | 147,580 | 177,458 | 181,989 | 181,989 | - | - |
| Announcement Date | 23/8/22 | 22/8/23 | 20/8/24 | 19/8/25 | 18/8/26 | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.61x | 0.63x | 8.19x | 2.31% | 30.34M | |
| 26.05x | 9.35x | 17.72x | 0.94% | 123B | |
| 24.93x | 5.66x | 14.2x | 2.54% | 43.76B | |
| 28.49x | 13.31x | 21.64x | 1.45% | 40.91B | |
| 27.15x | 3.87x | 12.25x | 1.23% | 21.36B | |
| 13.41x | 3.09x | 9.28x | 3.86% | 18.06B | |
| 25.45x | 5.19x | 13.16x | 2.84% | 16.29B | |
| 18.67x | 3.79x | 10.74x | 0.64% | 15.23B | |
| 18.94x | 4.56x | 12.22x | 1.58% | 10.15B | |
| 48.79x | - | - | 0.6% | 4.07B | |
| Average | 25.85x | 5.50x | 13.27x | 1.8% | 29.31B | |
| Weighted average by Cap. | 25.18x | 7.86x | 15.99x | 1.56% |
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
- COS Stock
- Valuation COSOL Limited
Select your edition
All financial news and data tailored to specific country editions
