|
End-of-day quote
New Zealand S.E.
28/08/2026
|
5-day change | 1st Jan Change | ||
| 21.36 NZD | +0.90% |
|
-6.11% | -22.66% |
| 19/08 | EBOS Group Limited Declares Final Dividend for the Year 2026, Payable on 18 September 2026 | CI |
| 19/08 | EBOS Group Limited, 2026 Earnings Call, Aug 19, 2026 |
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 | 3,649 | - | - |
| Change | - | -2.88% | -11.94% | 26.88% | -51.14% | 3.14% | - | - |
| Enterprise Value (EV) 1 | 7,534 | 7,248 | 6,726 | 8,159 | 4,573 | 4,663 | 4,624 | 4,582 |
| Change | - | -3.8% | -7.2% | 21.31% | -43.96% | 1.97% | -0.83% | -0.9% |
| P/E | 27.6x | 23.6x | 19x | 29.3x | 15.6x | 15.6x | 13.8x | 12.7x |
| PBR | 2.95x | 2.65x | 2.32x | 2.64x | 1.29x | 1.32x | 1.31x | 1.3x |
| PEG | - | 1.9x | 2.38x | -1.4x | -1.61x | 4.97x | 1.1x | 1.47x |
| Capitalization / Revenue | 0.56x | 0.49x | 0.39x | 0.53x | 0.26x | 0.26x | 0.25x | 0.24x |
| EV / Revenue | 0.63x | 0.55x | 0.46x | 0.6x | 0.34x | 0.33x | 0.32x | 0.3x |
| EV / EBITDA | 15.5x | 11.5x | 9.82x | 12.6x | 7.45x | 7.18x | 6.68x | 6.22x |
| EV / EBIT | 19.1x | 13.9x | 11.7x | 15.8x | 9.82x | 9.51x | 8.75x | 8.05x |
| EV / FCF | 42.4x | 22.9x | 26.7x | 27x | 22.6x | 24.2x | 16.1x | 15.1x |
| FCF Yield | 2.36% | 4.37% | 3.74% | 3.71% | 4.43% | 4.14% | 6.21% | 6.6% |
| Dividend per Share 2 | 1.071 | 1.087 | 1.08 | 1.067 | 0.9864 | 0.9492 | 1.028 | 1.107 |
| Rate of return | 3.04% | 3.21% | 3.66% | 2.99% | 5.77% | 5.38% | 5.83% | 6.28% |
| 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% | 80.5% | 79.7% |
| 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 | 17.63 | 17.63 | 17.63 |
| Nbr of stocks (in thousands) | 189,383 | 191,604 | 193,243 | 203,230 | 206,949 | 206,971 | - | - |
| Announcement Date | 23/8/22 | 22/8/23 | 20/8/24 | 26/8/25 | 18/8/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.57x | 0.33x | 7.18x | 5.38% | 2.62B | |
| 22.87x | 0.25x | 14.35x | 0.41% | 104B | |
| 22.93x | 0.21x | 12.88x | 0.89% | 54.55B | |
| 35.42x | 2.67x | 24.02x | 1.7% | 22.12B | |
| 10.64x | 0.2x | 4.63x | 2.86% | 8.15B | |
| 13.44x | 0.97x | 7.95x | 2.95% | 7.21B | |
| 9.11x | 1.74x | 5.56x | 3.75% | 6.36B | |
| 5.69x | 0.09x | 2.48x | 5.22% | 6.34B | |
| 25.41x | 1.16x | 14.53x | 3.02% | 5.2B | |
| 44.4x | 0.78x | 15.51x | 0.13% | 4.29B | |
| Average | 20.55x | 0.84x | 10.91x | 2.63% | 22.1B | |
| Weighted average by Cap. | 22.89x | 0.58x | 13.74x | 1.18% |
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
