Valuation EBOS Group Limited

Stocks

End-of-day quote New Zealand S.E. 12/08/2026			5-day change	1st Jan Change
21.87 ^NZD	-0.14%		+1.11%	-20.82%

08-10	NZX Midday Sector Update: Health Technology Advances, Electronic Technology Declines	MT
06-12	New Zealand Shares Rise; Fonterra Co-operative Group Appoints Elisa Giusti Chief Growth, Strategy Officer	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,920	6,673	6,481	5,707	7,241	3,755	-	-
Change	-	35.64%	-2.88%	-11.94%	26.88%	-48.14%	-	-
Enterprise Value (EV) ¹	5,228	7,534	7,248	6,726	8,159	4,762	4,727	4,683
Change	-	44.11%	-3.8%	-7.2%	21.31%	-41.64%	-0.73%	-0.93%
P/E	25.3x	27.6x	23.6x	19x	29.3x	15.4x	15.1x	13.4x
PBR	3.5x	2.95x	2.65x	2.32x	2.64x	1.36x	1.35x	1.33x
PEG	-	3.74x	1.9x	2.38x	-1.4x	-4.58x	5.79x	1.1x
Capitalization / Revenue	0.51x	0.56x	0.49x	0.39x	0.53x	0.28x	0.27x	0.25x
EV / Revenue	0.54x	0.63x	0.55x	0.46x	0.6x	0.35x	0.33x	0.32x
EV / EBITDA	13.6x	15.5x	11.5x	9.82x	12.6x	7.77x	7.25x	6.68x
EV / EBIT	16.9x	19.1x	13.9x	11.7x	15.8x	10.2x	9.68x	8.76x
EV / FCF	-	42.4x	22.9x	26.7x	27x	17.8x	17.9x	16x
FCF Yield	-	2.36%	4.37%	3.74%	3.71%	5.63%	5.6%	6.23%
Dividend per Share ²	0.8649	1.071	1.087	1.08	1.067	0.9821	0.9484	1.035
Rate of return	2.88%	3.04%	3.21%	3.66%	2.99%	5.41%	5.23%	5.7%
EPS ²	1.187	1.275	1.436	1.55	1.216	1.175	1.205	1.356
Distribution rate	72.8%	84%	75.7%	69.6%	87.8%	83.6%	78.7%	76.3%
Net sales ¹	9,652	11,952	13,223	14,473	13,594	13,534	14,121	14,736
EBITDA ¹	385	486.3	628.9	685.1	648.3	613.1	652.2	701
EBIT ¹	308.9	395.3	523.2	572.5	515.3	467.3	488.3	534.4
Net income ¹	194.3	225.6	273.8	297.9	238.3	234	235.9	268.9
Net Debt ¹	307.8	860.5	766.6	1,019	918.3	1,007	972.1	928.1
Reference price ²	30.08	35.24	33.83	29.53	35.63	18.14	18.14	18.14
Nbr of stocks (in thousands)	163,579	189,383	191,604	193,243	203,230	206,971	-	-
Announcement Date	8/17/21 A	8/23/22 A	8/22/23 A	8/20/24 A	8/26/25 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.($)
EBOS GROUP LIMITED	15.53x	0.35x	7.8x	5.38%	2.67B
MCKESSON CORPORATION	23.09x	0.25x	14.48x	0.4%	105B
CARDINAL HEALTH, INC.	25.9x	0.22x	13.27x	0.87%	55.88B
SIGMA HEALTHCARE LIMITED	46.55x	3.28x	30.51x	1.33%	24.12B
SHANGHAI PHARMACEUTICALS HOLDING CO., LTD	11.74x	0.2x	5x	2.59%	8.28B
HUADONG MEDICINE CO., LTD	13.45x	1.02x	8.25x	2.51%	7.75B
SINOPHARM GROUP CO. LTD.	5.9x	0.1x	2.71x	5.02%	6.69B
H. LUNDBECK A/S	9.07x	1.7x	5.44x	3.62%	6.16B
GALENICA AG	24.92x	1.12x	13.8x	3.13%	5.01B
JOINTOWN PHARMACEUTICAL GROUP CO., LTD	10.96x	0.12x	4.5x	4.12%	3.75B
Average	18.71x	0.84x	10.58x	2.9%	22.54B
Weighted average by Cap.	24.40x	0.65x	14.48x	1.18%