Valuation Vector Limited OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 19:29:07 21/10/2025 +03			5-day change	1st Jan Change
2.730 ^USD	+1.11%		-.--%	-

08-07	NZX Biggest Losers	MT
07-22	Vector Limited Reports Unaudited Operating Results for the Year Ended 30 June 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,050	4,170	4,010	3,710	4,350	4,850	-	-
Change	-	2.97%	-3.84%	-7.48%	17.25%	11.5%	-	-
Enterprise Value (EV) ¹	7,123	7,467	5,943	5,839	6,498	7,019	7,162	7,298
Change	-	4.83%	-20.41%	-1.76%	11.3%	8.01%	2.04%	1.9%
P/E	21x	26.2x	2.34x	41.7x	26x	21.7x	19.5x	18.7x
PBR	1.75x	1.73x	1.02x	0.99x	1.21x	1.35x	1.37x	1.38x
PEG	-	-1.5x	0x	-0.4x	0.3x	0.6x	1.7x	4.35x
Capitalization / Revenue	3.17x	3.11x	2.76x	3.25x	3.94x	4.16x	3.99x	3.79x
EV / Revenue	5.57x	5.58x	4.1x	5.12x	5.89x	6.01x	5.89x	5.71x
EV / EBITDA	11.2x	11.1x	11.4x	15.3x	15.7x	10.1x	9.56x	9.24x
EV / EBIT	19.6x	33.9x	22.4x	38.8x	35.9x	15.6x	14.4x	13.8x
EV / FCF	-	-	-	-134x	161x	69.1x	42.4x	38.7x
FCF Yield	-	-	-	-0.75%	0.62%	1.45%	2.36%	2.58%
Dividend per Share ²	0.1675	0.1675	0.1675	0.2225	0.25	0.2638	0.2833	0.2993
Rate of return	4.14%	4.02%	4.18%	6%	5.75%	5.44%	5.84%	6.17%
EPS ²	0.193	0.159	1.714	0.089	0.167	0.2234	0.2492	0.2599
Distribution rate	86.8%	105%	9.77%	250%	150%	118%	114%	115%
Net sales ¹	1,279	1,339	1,451	1,141	1,104	1,167	1,216	1,278
EBITDA ¹	634.3	672.5	523.3	381.8	414	691.6	749.1	790.1
EBIT ¹	364.2	220.2	265.2	150.4	181	449.8	497	527.6
Net income ¹	193.2	158.9	1,714	88.6	166.5	226.9	256.3	273.7
Net Debt ¹	3,073	3,297	1,933	2,129	2,148	2,169	2,312	2,448
Reference price ²	4.050	4.170	4.010	3.710	4.350	4.850	4.850	4.850
Nbr of stocks (in thousands)	999,916	999,972	999,974	999,974	999,974	1,000,000	-	-
Announcement Date	8/23/21 A	8/26/22 A	8/25/23 A	8/26/24 A	8/25/25 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.($)
ABU DHABI NATIONAL ENERGY COMPANY	37.07x	6.33x	17.08x	1.65%	81.43B
NATIONAL GRID PLC	13.41x	5.63x	12.13x	4.12%	80.58B
ENGIE	14.02x	1.57x	7.98x	5.26%	75.12B
EON SE	17.26x	1.18x	9.79x	3.1%	57.5B
SEMPRA	16.64x	5.91x	15.38x	3.12%	54.85B
RWE AG	21.36x	2.67x	9.01x	2.33%	45.87B
ACWA POWER COMPANY	58.61x	21.05x	34.58x	0.3%	39.38B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.66x	5.07x	9.87x	4.41%	37.98B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.88x	4.85x	12.8x	3.52%	37.71B
Average	23.66x	6.03x	14.29x	3.09%	56.71B
Weighted average by Cap.	22.83x	5.50x	13.73x	3.2%