Valuation COSOL Limited

Stocks

Market Closed - Australian S.E. Other stock markets 11:43:49 03/07/26 am AEST			5-day change	1st Jan Change
0.2000 ^AUD	-6.98%		-4.76%	-59.60%

25/02	Cosol Limited Provides Earnings Guidance for the Second Half of Fy26	CI
25/02	Cosol Limited Appoints Anthony Stokes as Chief Operating Officer	CI

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	36.4	-	-
Change	-	43.34%	97.27%	-45.25%	-70.15%	-	-
Enterprise Value (EV) ¹	78.77	121	234.7	141.7	58.32	55.62	52.59
Change	-	53.58%	94.06%	-39.62%	-58.85%	-4.63%	-5.45%
P/E	14.7x	15.1x	27x	16.4x	22.7x	11.5x	9.53x
PBR	-	-	3.1x	-	-	-	-
PEG	-	0.4x	-3.19x	-1.4x	-0.3x	0.1x	0.5x
Capitalization / Revenue	-	1.5x	2.18x	1.04x	0.35x	0.33x	0.31x
EV / Revenue	-	1.61x	2.3x	1.21x	0.57x	0.51x	0.46x
EV / EBITDA	-	10.4x	15.6x	8.98x	7.38x	6.09x	5.48x
EV / EBIT	-	10.9x	17.5x	11.1x	14.3x	9.54x	7.92x
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%	2.71%	4.55%	5.5%
EPS ²	0.0378	0.0508	0.0465	0.0409	0.00883	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	102.9	110.1	115.6
EBITDA ¹	-	11.6	15.03	15.78	7.9	9.14	9.6
EBIT ¹	-	11.08	13.41	12.81	4.09	5.83	6.64
Net income ¹	5.533	7.986	8.519	7.894	1.71	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	0.2000	0.2000	0.2000
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	-	-	-

¹AUD in Million²AUD

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.($)
COSOL LIMITED	22.65x	0.57x	7.38x	2.71%	25.24M
S&P GLOBAL, INC.	25.93x	9.12x	17.56x	0.89%	130B
MSCI, INC.	30.09x	14.27x	22.99x	1.37%	43.91B
THOMSON REUTERS CORPORATION	22.06x	5x	12.48x	2.92%	38.38B
EQUIFAX INC.	24.48x	3.76x	11.89x	1.25%	20.49B
COMPUTERSHARE LIMITED	24.72x	5.03x	12.74x	2.89%	15.8B
TRANSUNION	18.54x	3.77x	10.68x	0.66%	15.1B
WOLTERS KLUWER N.V.	11.08x	2.69x	8.08x	4.67%	14.76B
FACTSET RESEARCH SYSTEMS, INC.	16.6x	4.02x	10.73x	1.79%	8.89B
CHINA SOUTHERN POWER GRID TECHNOLOGY CO.,LTD	65.83x	-	-	0.44%	5.46B
Average	26.20x	5.36x	12.73x	1.96%	29.3B
Weighted average by Cap.	25.21x	7.98x	15.98x	1.56%