Valuation Clover Corporation Limited

Stocks

Market Closed - Australian S.E. 08:24:20 26/10/2026 +04			5-day change	1st Jan Change
0.9850 ^AUD	-2.96%		-4.37%	+24.68%

09-30	Clover Corporation Limited Announces Appointment of Brett Hewlett as Non-Executive Director, Effective October 1, 2026	CI
09-23	Clover Corporation Limited Provides Revenue Guidance for the First Half of Fiscal Year 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: July	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	178.9	182	81.83	92.68	159.4	168.6	-
Change	-	1.74%	-55.05%	13.27%	72.01%	5.73%	-
Enterprise Value (EV) ¹	180.9	184.3	79.96	86.42	152.2	154.2	143.7
Change	-	1.89%	-56.62%	8.09%	76.12%	1.28%	-6.81%
P/E	25.1x	29.3x	53.8x	13.2x	15.2x	12.4x	9.95x
PBR	2.84x	2.71x	1.22x	1.28x	-	-	-
PEG	-	-2.2x	-0.7x	0x	0.3x	0.4x	0.4x
Capitalization / Revenue	2.53x	2.28x	1.32x	1.08x	1.64x	1.47x	1.28x
EV / Revenue	2.56x	2.31x	1.29x	1x	1.56x	1.34x	1.09x
EV / EBITDA	15.5x	17.6x	17.9x	7.43x	8.95x	7.5x	5.9x
EV / EBIT	17.6x	18x	24.2x	7.96x	9.58x	8.07x	6.27x
EV / FCF	-	-	-	12.4x	54.4x	12.5x	11.7x
FCF Yield	-	-	-	8.04%	1.84%	8.01%	8.56%
Dividend per Share ²	0.015	0.015	0.0075	0.0175	-	0.0225	0.0225
Rate of return	1.4%	1.38%	1.53%	3.15%	-	2.22%	2.22%
EPS ²	0.0429	0.0372	0.0091	0.042	0.063	0.0819	0.102
Distribution rate	35%	40.3%	82.4%	41.7%	-	27.5%	22.1%
Net sales ¹	70.66	79.88	62.21	86	97.4	115	131.9
EBITDA ¹	11.66	10.5	4.467	11.63	17	20.55	24.35
EBIT ¹	10.3	10.26	3.302	10.86	15.89	19.1	22.9
Net income ¹	7.133	6.205	1.515	7.015	10.5	13.7	17
Net Debt ¹	1.967	2.275	-1.872	-6.261	-7.218	-14.4	-24.9
Reference price ²	1.075	1.090	0.490	0.555	0.960	1.015	1.015
Nbr of stocks (in thousands)	166,439	166,999	166,999	166,999	166,074	166,074	-
Announcement Date	14/09/22	25/09/23	23/09/24	22/09/25	22/09/26	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CLOVER CORPORATION LIMITED	12.39x	1.34x	7.5x	-	119M
NESTLÉ S.A.	21.86x	2.95x	14.5x	3.75%	261B
MONDELEZ INTERNATIONAL, INC.	19.85x	2.54x	15.12x	3.22%	81.43B
DANONE	16.72x	1.73x	9.84x	3.75%	44.84B
ARCHER-DANIELS-MIDLAND COMPANY	14.82x	0.53x	9.51x	2.6%	38.62B
THE HERSHEY COMPANY	20.59x	3.13x	12.73x	3.4%	34.09B
AJINOMOTO CO., INC.	34.67x	3x	17.5x	1.07%	30.83B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	26.06x	5.42x	17.27x	3.22%	29.7B
KRAFT HEINZ	-8.74x	1.88x	9.42x	6.47%	29.41B
Average	17.58x	2.50x	12.60x	3.44%	61.11B
Weighted average by Cap.	19.88x	2.71x	13.80x	3.54%