|
Market Closed -
Australian S.E.
10:10:31 21/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 3.100 AUD | +1.97% |
|
+10.71% | +37.17% |
| 08-18 | Cogstate Limited, 2026 Earnings Call, Aug 18, 2026 | |
| 08-18 | Cogstate Limited Reports Earnings Results for the Full Year Ended June 30, 2026 | CI |
Company Valuation: Cogstate Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 264.4 | 285.8 | 191.3 | 294.8 | 463.8 | 526.6 | - | - |
| Change | - | 8.08% | -33.06% | 54.11% | 57.33% | 13.55% | - | - |
| Enterprise Value (EV) 1 | 222.1 | 241.5 | 147.6 | 239.4 | 463.8 | 464.8 | 451 | 434.7 |
| Change | - | 8.73% | -38.86% | 62.15% | 93.73% | 0.21% | -2.95% | -3.62% |
| P/E | 24.8x | 51.2x | 23.9x | 19.2x | 27.9x | 24.7x | 20.2x | 16.7x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | -1.1x | 0.5x | 0.2x | 3.57x | 0.9x | 0.9x | 0.8x |
| Capitalization / Revenue | 4.06x | 4.51x | 2.97x | 3.61x | 5.42x | 4.92x | 4.32x | 3.78x |
| EV / Revenue | 3.41x | 3.82x | 2.29x | 2.93x | 5.42x | 4.34x | 3.7x | 3.12x |
| EV / EBITDA | 11.8x | 29.2x | 10.8x | 9.75x | 18x | 14x | 11.3x | 9.06x |
| EV / EBIT | 14.3x | 57.2x | 15.3x | 12x | 21.6x | 17.3x | 13.6x | 10.5x |
| EV / FCF | 16.5x | 295x | 18.7x | 13.8x | - | 19.2x | 18.1x | 14x |
| FCF Yield | 6.07% | 0.34% | 5.35% | 7.27% | - | 5.22% | 5.53% | 7.14% |
| Dividend per Share 2 | - | - | - | - | - | 0.0528 | 0.0637 | 0.0795 |
| Rate of return | - | - | - | - | - | 1.7% | 2.06% | 2.57% |
| EPS 2 | 0.0616 | 0.0322 | 0.047 | 0.0908 | 0.0979 | 0.1257 | 0.1533 | 0.1852 |
| Distribution rate | - | - | - | - | - | 42% | 41.6% | 42.9% |
| Net sales 1 | 65.19 | 63.29 | 64.33 | 81.71 | 85.59 | 107.1 | 122 | 139.5 |
| EBITDA 1 | 18.85 | 8.28 | 13.72 | 24.56 | 25.79 | 33.25 | 40.05 | 47.97 |
| EBIT 1 | 15.49 | 4.22 | 9.66 | 20.03 | 21.44 | 26.8 | 33.21 | 41.36 |
| Net income 1 | 10.9 | 5.582 | 8.073 | 15.8 | 16.73 | 21.71 | 26.49 | 31.93 |
| Net Debt 1 | -42.3 | -44.28 | -43.63 | -55.38 | - | -61.87 | -75.6 | -91.93 |
| Reference price 2 | 1.525 | 1.650 | 1.120 | 1.745 | 2.730 | 3.100 | 3.100 | 3.100 |
| Nbr of stocks (in thousands) | 173,368 | 173,186 | 170,779 | 168,927 | 169,884 | 169,884 | - | - |
| Announcement Date | 29/08/22 | 21/08/23 | 21/08/24 | 21/08/25 | 17/08/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.67x | 4.34x | 13.98x | 1.7% | 377M | |
| 34.78x | 6.2x | 18.42x | 0.92% | 51.61B | |
| -21.47x | 297.59x | -22.09x | -.--% | 44.89B | |
| 33.46x | 3.25x | 14.02x | -.--% | 42.77B | |
| 49.05x | 5.7x | 31.17x | -.--% | 42.58B | |
| 29.21x | 8.45x | 21.35x | 0.39% | 31.82B | |
| 35.3x | 5.79x | 26.33x | -.--% | 17.33B | |
| 24.28x | 2.11x | 9.13x | 1.11% | 14.76B | |
| 78.97x | 4.14x | 16.07x | -.--% | 14.09B | |
| Average | 32.03x | 37.51x | 14.26x | 0.46% | 28.91B | |
| Weighted average by Cap. | 28.33x | 55.81x | 13.02x | 0.3% |
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
- CGS Stock
- Valuation Cogstate Limited
Select your edition
All financial news and data tailored to specific country editions
