Valuation COSOL Limited

Stocks

Market Closed - Australian S.E. Other stock markets 05:52:38 05/08/2026 +03			5-day change	1st Jan Change
0.2150 ^AUD	0.00%		+4.88%	-56.57%

02-25	Cosol Limited Provides Earnings Guidance for the Second Half of Fy26	CI
02-25	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	39.13	-	-
Change	-	43.34%	97.27%	-45.25%	-67.91%	-	-
Enterprise Value (EV) ¹	78.77	121	234.7	141.7	61.05	58.35	55.32
Change	-	53.58%	94.06%	-39.62%	-56.93%	-4.42%	-5.19%
P/E	14.7x	15.1x	27x	16.4x	24.3x	12.4x	10.2x
PBR	-	-	3.1x	-	-	-	-
PEG	-	0.4x	-3.19x	-1.4x	-0.3x	0.1x	0.5x
Capitalization / Revenue	-	1.5x	2.18x	1.04x	0.38x	0.36x	0.34x
EV / Revenue	-	1.61x	2.3x	1.21x	0.59x	0.53x	0.48x
EV / EBITDA	-	10.4x	15.6x	8.98x	7.73x	6.38x	5.76x
EV / EBIT	-	10.9x	17.5x	11.1x	14.9x	10x	8.33x
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%	2.52%	4.23%	5.12%
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	0.2150	0.2150	0.2150
Nbr of stocks (in thousands)	141,919	147,580	177,458	181,989	181,989	-	-
Announcement Date	8/23/22 A	8/22/23 A	8/20/24 A	8/19/25 A	-	-	-

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	24.35x	0.59x	7.73x	2.52%	27.52M
S&P GLOBAL, INC.	25.71x	9.24x	17.51x	0.95%	122B
THOMSON REUTERS CORPORATION	27.32x	6.13x	15.31x	2.36%	47.49B
MSCI, INC.	28.93x	13.49x	21.93x	1.42%	41.55B
EQUIFAX INC.	26.44x	3.79x	11.99x	1.26%	20.81B
WOLTERS KLUWER N.V.	13.69x	3.16x	9.51x	3.76%	18.38B
COMPUTERSHARE LIMITED	27.1x	5.52x	13.99x	2.64%	17.34B
TRANSUNION	19.2x	3.87x	10.98x	0.62%	15.66B
FACTSET RESEARCH SYSTEMS, INC.	18.22x	4.4x	11.79x	1.64%	9.76B
CHINA SOUTHERN POWER GRID TECHNOLOGY CO.,LTD	47.42x	-	-	0.61%	3.95B
Average	25.84x	5.58x	13.42x	1.78%	29.66B
Weighted average by Cap.	25.51x	7.90x	16.13x	1.54%