Valuation Vector Limited OTC Markets

Stocks

Market Closed - OTC Markets 03:29:07 22/10/25 am AEDT			5-day change	1st Jan Change
2.730 ^USD	+1.11%		-.--%	-

24/09	Vector Limited - Shareholder/Analyst Call
08/09	NZX Biggest Losers	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	4,170	4,010	3,710	4,350	5,050	4,670	-	-
Change	-	-3.84%	-7.48%	17.25%	16.1%	-7.52%	-	-
Enterprise Value (EV) ¹	7,467	5,943	5,839	6,498	7,332	7,114	7,251	7,315
Change	-	-20.41%	-1.76%	11.3%	12.83%	-2.97%	1.93%	0.88%
P/E	26.2x	2.34x	41.7x	26x	21x	19.1x	17.1x	14.6x
PBR	1.73x	1.02x	0.99x	1.21x	1.39x	1.3x	1.3x	1.29x
PEG	-	0x	-0.4x	0.3x	0.5x	10.99x	1.4x	0.9x
Capitalization / Revenue	3.11x	2.76x	3.25x	3.94x	4.22x	3.94x	3.67x	3.06x
EV / Revenue	5.58x	4.1x	5.12x	5.89x	6.13x	6x	5.71x	4.79x
EV / EBITDA	11.1x	11.4x	15.3x	15.7x	10.9x	9.78x	9.16x	8.38x
EV / EBIT	33.9x	22.4x	38.8x	35.9x	29.4x	14.9x	13.7x	12.2x
EV / FCF	-	-	-134x	161x	72.5x	-498x	86.1x	37.8x
FCF Yield	-	-	-0.75%	0.62%	1.38%	-0.2%	1.16%	2.64%
Dividend per Share ²	0.1675	0.1675	0.2225	0.25	0.26	0.2726	0.2841	0.3006
Rate of return	4.02%	4.18%	6%	5.75%	5.15%	5.84%	6.08%	6.44%
EPS ²	0.159	1.714	0.089	0.167	0.24	0.2442	0.2736	0.3189
Distribution rate	105%	9.77%	250%	150%	108%	112%	104%	94.3%
Net sales ¹	1,339	1,451	1,141	1,104	1,195	1,186	1,271	1,527
EBITDA ¹	672.5	523.3	381.8	414	673.6	727.6	791.6	872.6
EBIT ¹	220.2	265.2	150.4	181	249.2	477.1	529.3	599.7
Net income ¹	158.9	1,714	88.6	166.5	240.2	247.5	280.2	328.2
Net Debt ¹	3,297	1,933	2,129	2,148	2,282	2,444	2,581	2,645
Reference price ²	4.170	4.010	3.710	4.350	5.050	4.670	4.670	4.670
Nbr of stocks (in thousands)	999,972	999,974	999,974	999,974	1,000,000	1,000,000	-	-
Announcement Date	26/8/22	25/8/23	26/8/24	25/8/25	18/8/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NATIONAL GRID PLC	12.8x	5.6x	11.97x	4.32%	76.35B
ENGIE	11.96x	1.39x	7.27x	6.22%	61.89B
SEMPRA	15.83x	6.21x	13.85x	3.3%	52.11B
EON SE	15.43x	1.11x	9.25x	3.51%	49.42B
RWE AG	18.96x	2.62x	9.07x	2.27%	46.05B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.44x	4.92x	9.52x	4.58%	36.75B
ACWA POWER COMPANY	67.78x	18.96x	37.03x	0.26%	34.92B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.04x	4.79x	12.54x	3.72%	35.76B
NATURGY ENERGY GROUP, S.A.	13.53x	2.01x	7.28x	6.19%	30.62B
Average	21.09x	5.29x	13.09x	3.82%	47.1B
Weighted average by Cap.	19.28x	4.93x	12.45x	3.93%