|
Market Closed -
Australian S.E.
08:10:12 13/11/2026 +03
|
5-day change | 1st Jan Change | ||
| 16.95 AUD | -1.11% |
|
+5.94% | +21.33% |
| 09-21 | Korvest Ltd(ASX:KOV) added to S&P/ASX All Ordinaries Index | CI |
| 08-17 | Korvest Ltd Announces Board Changes | CI |
Company Valuation: Korvest Ltd
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 80.38 | 103.8 | 129.6 | 230.6 | 200.7 | - | - |
| Change | - | - | 24.81% | 77.96% | -12.99% | - | - |
| Enterprise Value (EV) 1 | 80.38 | 103.8 | 129.6 | 230.6 | 209.9 | 204.4 | 196.1 |
| Change | - | - | 24.81% | 77.96% | -9% | -2.62% | -4.06% |
| P/E | - | 9.46x | 9.9x | - | 14.5x | 14x | 13.3x |
| PBR | - | - | - | - | - | - | - |
| PEG | - | - | 0.5x | - | - | 3.67x | 2.41x |
| Capitalization / Revenue | 0.81x | - | 1.08x | 1.78x | 1.45x | 1.4x | 1.34x |
| EV / Revenue | 0.81x | - | 1.08x | 1.78x | 1.52x | 1.42x | 1.31x |
| EV / EBITDA | 4.65x | - | 5.85x | - | 8.62x | 8.01x | 7.54x |
| EV / EBIT | 5.02x | - | 6.85x | 12.6x | 10.6x | 9.78x | 8.91x |
| EV / FCF | - | - | 8.6x | - | 12.6x | 12.6x | 11x |
| FCF Yield | - | - | 11.6% | - | 7.96% | 7.93% | 9.13% |
| Dividend per Share 2 | 0.6 | - | 0.65 | 0.65 | 0.752 | 0.7755 | 0.76 |
| Rate of return | 8.56% | - | 5.9% | 3.34% | 4.44% | 4.58% | 4.48% |
| EPS 2 | - | 0.94 | 1.113 | - | 1.168 | 1.212 | 1.279 |
| Distribution rate | - | - | 58.4% | - | 64.4% | 64% | 59.4% |
| Net sales 1 | 99.22 | - | 119.6 | 129.5 | 138.4 | 143.4 | 149.7 |
| EBITDA 1 | 17.29 | - | 22.17 | - | 24.35 | 25.5 | 26 |
| EBIT 1 | 16 | - | 18.91 | 18.29 | 19.85 | 20.9 | 22 |
| Net income 1 | - | 11.04 | 13.16 | - | 13.85 | 14.35 | 15.2 |
| Net Debt 1 | - | - | - | - | 9.2 | 3.7 | -4.6 |
| Reference price 2 | 7.01 | 8.89 | 11.02 | 19.48 | 16.95 | 16.95 | 16.95 |
| Nbr of stocks (in thousands) | 11,466 | 11,679 | 11,759 | 11,838 | 11,838 | - | - |
| Announcement Date | 7/22/22 A | 7/26/24 A | 7/25/25 A | 7/27/26 A | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 1.53x | 8.71x | 4.39% | 138M | |
| 23.19x | 1.66x | 15.82x | 1.43% | 49.36B | |
| 25.17x | 3.12x | 15.21x | 1.75% | 43.77B | |
| 13.17x | 0.99x | 6.5x | 3.1% | 41.06B | |
| 30.56x | 6.14x | 20.83x | 2.25% | 23.13B | |
| 22.4x | 1.92x | 13.86x | 0.65% | 19.32B | |
| 17.99x | 2.44x | 11.95x | 1.51% | 16.29B | |
| 21.18x | 3.31x | 13.9x | 1.2% | 15.14B | |
| -20.83x | 1.53x | 17.7x | 2.85% | 13.29B | |
| 19.06x | 1.92x | 9.98x | 0.25% | 9.74B | |
| Average | 16.88x | 2.46x | 13.44x | 1.94% | 23B | |
| Weighted average by Cap. | 19.25x | 2.45x | 13.84x | 1.83% |
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
- KOV Stock
- Valuation Korvest Ltd
Select your edition
All financial news and data tailored to specific country editions
