|
End-of-day quote
New Zealand S.E.
25/09/2026
|
5-day change | 1st Jan Change | ||
| 4.730 NZD | +3.50% |
|
+3.96% | -3.07% |
| 09-24 | Vector Limited - Shareholder/Analyst Call | |
| 09-08 | NZX Biggest Losers | MT |
Company Valuation: Vector Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,170 | 4,010 | 3,710 | 4,350 | 5,050 | 4,570 | - | - |
| Change | - | -3.84% | -7.48% | 17.25% | 16.1% | -9.5% | - | - |
| Enterprise Value (EV) 1 | 7,467 | 5,943 | 5,839 | 6,498 | 7,332 | 7,014 | 7,151 | 7,215 |
| Change | - | -20.41% | -1.76% | 11.3% | 12.83% | -4.33% | 1.96% | 0.89% |
| P/E | 26.2x | 2.34x | 41.7x | 26x | 21x | 18.7x | 16.7x | 14.3x |
| PBR | 1.73x | 1.02x | 0.99x | 1.21x | 1.39x | 1.27x | 1.27x | 1.26x |
| PEG | - | 0x | -0.4x | 0.3x | 0.5x | 10.76x | 1.4x | 0.9x |
| Capitalization / Revenue | 3.11x | 2.76x | 3.25x | 3.94x | 4.22x | 3.85x | 3.6x | 2.99x |
| EV / Revenue | 5.58x | 4.1x | 5.12x | 5.89x | 6.13x | 5.91x | 5.63x | 4.72x |
| EV / EBITDA | 11.1x | 11.4x | 15.3x | 15.7x | 10.9x | 9.64x | 9.03x | 8.27x |
| EV / EBIT | 33.9x | 22.4x | 38.8x | 35.9x | 29.4x | 14.7x | 13.5x | 12x |
| EV / FCF | - | - | -134x | 161x | 72.5x | -491x | 84.9x | 37.3x |
| FCF Yield | - | - | -0.75% | 0.62% | 1.38% | -0.2% | 1.18% | 2.68% |
| Dividend per Share 2 | 0.1675 | 0.1675 | 0.2225 | 0.25 | 0.26 | 0.2726 | 0.2841 | 0.3006 |
| Rate of return | 4.02% | 4.18% | 6% | 5.75% | 5.15% | 5.96% | 6.22% | 6.58% |
| EPS 2 | 0.159 | 1.714 | 0.089 | 0.167 | 0.24 | 0.2442 | 0.2736 | 0.3189 |
| Distribution rate | 105% | 9.77% | 250% | 150% | 108% | 112% | 104% | 94.3% |
| Net sales 1 | 1,339 | 1,451 | 1,141 | 1,104 | 1,195 | 1,186 | 1,271 | 1,527 |
| EBITDA 1 | 672.5 | 523.3 | 381.8 | 414 | 673.6 | 727.6 | 791.6 | 872.6 |
| EBIT 1 | 220.2 | 265.2 | 150.4 | 181 | 249.2 | 477.1 | 529.3 | 599.7 |
| Net income 1 | 158.9 | 1,714 | 88.6 | 166.5 | 240.2 | 247.5 | 280.2 | 328.2 |
| Net Debt 1 | 3,297 | 1,933 | 2,129 | 2,148 | 2,282 | 2,444 | 2,581 | 2,645 |
| Reference price 2 | 4.170 | 4.010 | 3.710 | 4.350 | 5.050 | 4.570 | 4.570 | 4.570 |
| Nbr of stocks (in thousands) | 999,972 | 999,974 | 999,974 | 999,974 | 1,000,000 | 1,000,000 | - | - |
| Announcement Date | 26/08/22 | 25/08/23 | 26/08/24 | 25/08/25 | 18/08/26 | - | - | - |
1NZD in Million2NZD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.72x | 5.91x | 9.64x | 5.96% | 2.58B | |
| 12.72x | 5.53x | 11.83x | 4.38% | 74.69B | |
| 12.37x | 1.42x | 7.39x | 6.03% | 64.75B | |
| 15.45x | 6.12x | 14.08x | 3.39% | 50.83B | |
| 15.69x | 1.11x | 9.23x | 3.43% | 51.12B | |
| 19.66x | 2.67x | 9.22x | 2.22% | 47.79B | |
| 16.5x | 4.94x | 9.55x | 4.57% | 36.89B | |
| 58.72x | 18.92x | 33.7x | 0.26% | 34.9B | |
| 15.81x | 4.59x | 12.02x | 4.01% | 33.17B | |
| 18.38x | 5.43x | 12.32x | 3.03% | 27.46B | |
| Average | 20.40x | 5.66x | 12.90x | 3.73% | 42.42B | |
| Weighted average by Cap. | 18.89x | 5.09x | 12.45x | 3.73% |
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
- VCT Stock
- Valuation Vector Limited
Select your edition
All financial news and data tailored to specific country editions
