Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
1.01 AUD | 0.00% | 0.00% | +2.02% |
Valuation
Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Capitalization 1 | 78.77 | 112.9 | 176.7 | - | - |
Enterprise Value (EV) 1 | 78.77 | 121 | 189.4 | 186.1 | 176.7 |
P/E ratio | 14.7 x | 15.1 x | 19.1 x | 14.9 x | 12.5 x |
Yield | - | 3.22% | 2.57% | 3.27% | 3.91% |
Capitalization / Revenue | - | 1.5 x | 1.61 x | 1.38 x | 1.25 x |
EV / Revenue | - | 1.61 x | 1.72 x | 1.45 x | 1.25 x |
EV / EBITDA | - | 10.4 x | 11.4 x | 8.57 x | 7.1 x |
EV / FCF | - | 26.8 x | 24.6 x | 14.5 x | 10.9 x |
FCF Yield | - | 3.73% | 4.07% | 6.88% | 9.17% |
Price to Book | - | - | - | - | - |
Nbr of stocks (in thousands) | 141,919 | 147,580 | 174,919 | - | - |
Reference price 2 | 0.5550 | 0.7650 | 1.010 | 1.010 | 1.010 |
Announcement Date | 8/23/22 | 8/22/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: June | 2019 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Net sales 1 | 13.51 | - | 75.1 | 110 | 128.2 | 141.4 |
EBITDA 1 | - | - | 11.6 | 16.55 | 21.7 | 24.9 |
EBIT 1 | - | - | 11.08 | 14.5 | 18.7 | 22 |
Operating Margin | - | - | 14.76% | 13.19% | 14.59% | 15.56% |
Earnings before Tax (EBT) 1 | - | - | 10.17 | 13.5 | 17.6 | 21.15 |
Net income 1 | - | 5.533 | 7.986 | 9.5 | 12.55 | 15.05 |
Net margin | - | - | 10.63% | 8.64% | 9.79% | 10.64% |
EPS 2 | 0.0160 | 0.0378 | 0.0508 | 0.0530 | 0.0680 | 0.0810 |
Free Cash Flow 1 | - | - | 4.515 | 7.7 | 12.8 | 16.2 |
FCF margin | - | - | 6.01% | 7% | 9.99% | 11.46% |
FCF Conversion (EBITDA) | - | - | 38.92% | 46.53% | 58.99% | 65.06% |
FCF Conversion (Net income) | - | - | 56.54% | 81.05% | 101.99% | 107.64% |
Dividend per Share 2 | - | - | 0.0246 | 0.0260 | 0.0330 | 0.0395 |
Announcement Date | 12/10/19 | 8/23/22 | 8/22/23 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: June | 2021 S1 | 2023 S1 | 2023 S2 | 2024 S1 | 2024 S2 |
---|---|---|---|---|---|
Net sales 1 | - | - | 40.43 | 49.05 | 61.4 |
EBITDA 1 | - | - | 6.667 | 6.53 | 10.1 |
EBIT 1 | - | - | 6.289 | 5.707 | 9.1 |
Operating Margin | - | - | 15.55% | 11.63% | 14.82% |
Earnings before Tax (EBT) 1 | - | - | 5.717 | 5.092 | 8.4 |
Net income 1 | 1.845 | 3.158 | 4.828 | 3.636 | 6.1 |
Net margin | - | - | 11.94% | 7.41% | 9.93% |
EPS | 0.0135 | 0.0213 | - | - | - |
Dividend per Share | - | - | - | - | - |
Announcement Date | 2/23/21 | 2/21/23 | 8/22/23 | 2/20/24 | - |
Balance Sheet Analysis
Fiscal Period: June | 2019 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | 8.07 | 12.7 | 9.4 | - |
Net Cash position 1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | 0.6954 x | 0.7674 x | 0.4332 x | - |
Free Cash Flow 1 | - | - | 4.52 | 7.7 | 12.8 | 16.2 |
ROE (net income / shareholders' equity) | - | - | 20.7% | 15.5% | 16.7% | 17.9% |
ROA (Net income/ Total Assets) | - | - | 11.5% | 10.3% | 12.8% | 14.7% |
Assets 1 | - | - | 69.61 | 92.23 | 98.43 | 102.7 |
Book Value Per Share | - | - | - | - | - | - |
Cash Flow per Share 2 | - | - | 0.0300 | 0.0600 | 0.0700 | 0.0900 |
Capex 1 | - | - | 0.23 | 0.35 | 0.5 | 0.5 |
Capex / Sales | - | - | 0.3% | 0.32% | 0.39% | 0.35% |
Announcement Date | 12/10/19 | 8/23/22 | 8/22/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Quarterly revenue - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+2.02% | 115M | |
-5.53% | 130B | |
+8.26% | 69.53B | |
-16.08% | 37.85B | |
+9.67% | 36.35B | |
-11.08% | 16.06B | |
+10.25% | 14.47B | |
+10.99% | 10.47B | |
-23.33% | 4.76B | |
-19.62% | 4.14B |
- Stock Market
- Equities
- COS Stock
- Financials COSOL Limited