Valuation Scales Corporation Limited

Stocks

End-of-day quote New Zealand S.E. 21/09/2026			5-day change	1st Jan Change
6.700 ^NZD	0.00%		-1.47%	+12.42%

09-14	New Zealand Shares Flat, Scales Acquires JV Partner's Stake in European Pet Food Business for Undisclosed Sum	MT
09-14	Scales Corporation Limited acquired 50% stake in Esro Petfood B.V. from Esro Food Group B.V.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	798.4	585.2	493.7	582.9	864.3	974.8	-	-
Change	-	-26.71%	-15.63%	18.07%	48.28%	12.79%	-	-
Enterprise Value (EV) ¹	716.3	558.2	481.7	570.4	948.4	1,033	1,017	995.9
Change	-	-22.08%	-13.7%	18.42%	66.27%	8.97%	-1.63%	-2.03%
P/E	29.3x	29.9x	93.2x	18.8x	8.49x	16.6x	14.8x	13.8x
PBR	2.07x	-	1.27x	1.59x	1.95x	2.5x	2.32x	2.14x
PEG	-	-1.1x	-1.3x	0x	0x	-0.4x	1.2x	1.81x
Capitalization / Revenue	1.55x	0.95x	0.87x	1x	0.96x	0.69x	0.65x	0.62x
EV / Revenue	1.39x	0.9x	0.85x	0.98x	1.05x	0.73x	0.67x	0.63x
EV / EBITDA	9.71x	7.17x	7.14x	6.22x	6.89x	7.29x	6.67x	6.13x
EV / EBIT	13.8x	9.59x	10x	8.23x	8.75x	9.53x	8.69x	7.82x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.19	0.155	0.19	0.085	0.15	0.2562	0.2738	0.3038
Rate of return	3.39%	3.78%	5.51%	2.09%	2.52%	3.82%	4.09%	4.53%
EPS ²	0.191	0.137	0.037	0.216	0.702	0.4035	0.4515	0.4858
Distribution rate	99.5%	113%	514%	39.4%	21.4%	63.5%	60.6%	62.5%
Net sales ¹	514.6	619.2	565.4	584.6	899.9	1,423	1,510	1,576
EBITDA ¹	73.8	77.9	67.5	91.7	137.6	141.8	152.4	162.4
EBIT ¹	52.07	58.2	48.1	69.3	108.4	108.4	116.9	127.4
Net income ¹	26.92	19.4	5.235	30.73	101	67.92	74.6	82.39
Net Debt ¹	-82.1	-27	-12	-12.5	84.1	58.63	41.75	21.09
Reference price ²	5.600	4.100	3.450	4.060	5.960	6.700	6.700	6.700
Nbr of stocks (in thousands)	142,576	142,722	143,096	143,572	145,019	145,496	-	-
Announcement Date	2/23/22 A	2/23/23 A	2/22/24 A	2/26/25 A	2/24/26 A	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SCALES CORPORATION LIMITED	16.61x	0.73x	7.29x	3.82%	557M
FUJIAN WANCHEN FOOD GROUP CO., LTD.	12.46x	0.36x	4.9x	1.53%	4.99B
HOKUTO CORPORATION	13.39x	-	-	2.9%	427M
ALICO, INC.	-260.73x	-	-	-	290M
Average	-54.57x	0.54x	6.10x	2.75%	1.57B
Weighted average by Cap.	0.24x	0.40x	5.14x	1.84%