|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.10 NZD | -1.22% |
|
-5.84% | -16.26% |
| Apr. 16 | NZX Biggest Losers | MT |
| Mar. 26 | NZX Biggest Losers | MT |
Company Valuation: Freightways Group Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,086 | 1,517 | 1,476 | 1,376 | 1,986 | 2,166 | - | - |
| Change | - | -27.26% | -2.69% | -6.78% | 44.35% | 9.04% | - | - |
| Enterprise Value (EV) 1 | 2,230 | 1,669 | 1,729 | 1,606 | 2,202 | 2,829 | 2,804 | 2,765 |
| Change | - | -25.13% | 3.58% | -7.1% | 37.07% | 28.48% | -0.88% | -1.37% |
| P/E ratio | 42.1x | 21.7x | 19.3x | 19.4x | 24.9x | 22.4x | 17.8x | 15.8x |
| PBR | 6.11x | 4.26x | 3.1x | 2.8x | 3.98x | 4.2x | 4.02x | 3.85x |
| PEG | - | 0.5x | 9.05x | -2.46x | 2x | 1.1x | 0.7x | 1.3x |
| Capitalization / Revenue | 2.61x | 1.74x | 1.32x | 1.14x | 1.54x | 1.51x | 1.38x | 1.3x |
| EV / Revenue | 2.79x | 1.91x | 1.54x | 1.33x | 1.71x | 1.98x | 1.78x | 1.66x |
| EV / EBITDA | 11.9x | 9.03x | 8.05x | 7.01x | 8.86x | 10.1x | 8.79x | 8.07x |
| EV / EBIT | 18.1x | 13.6x | 12.9x | 11.8x | 15.1x | 15.7x | 13.1x | 11.8x |
| EV / FCF | - | - | -36.6x | 21.2x | 25.5x | 42.9x | 21.6x | 18.9x |
| FCF Yield | - | - | -2.73% | 4.73% | 3.92% | 2.33% | 4.64% | 5.29% |
| Dividend per Share 2 | 0.335 | 0.37 | 0.37 | 0.37 | 0.4 | 0.4579 | 0.5447 | 0.6032 |
| Rate of return | 2.66% | 4.04% | 4.45% | 4.81% | 3.6% | 3.78% | 4.5% | 4.99% |
| EPS 2 | 0.299 | 0.422 | 0.431 | 0.397 | 0.446 | 0.5411 | 0.6802 | 0.7642 |
| Distribution rate | 112% | 87.7% | 85.8% | 93.2% | 89.7% | 84.6% | 80.1% | 78.9% |
| Net sales 1 | 800.5 | 873.1 | 1,122 | 1,209 | 1,290 | 1,431 | 1,572 | 1,665 |
| EBITDA 1 | 187.6 | 184.9 | 214.9 | 229.1 | 248.6 | 280.3 | 318.8 | 342.8 |
| EBIT 1 | 122.9 | 122.7 | 134 | 136.4 | 146.1 | 180 | 214.1 | 234.2 |
| Net income 1 | 49.56 | 70.1 | 75.14 | 70.76 | 79.92 | 97.56 | 121.7 | 136.4 |
| Net Debt 1 | 143.8 | 152.1 | 252.7 | 230 | 215.2 | 662.7 | 637.7 | 599.3 |
| Reference price 2 | 12.60 | 9.15 | 8.32 | 7.70 | 11.11 | 12.10 | 12.10 | 12.10 |
| Nbr of stocks (in thousands) | 165,538 | 165,803 | 177,431 | 178,713 | 178,789 | 178,995 | - | - |
| Announcement Date | 8/22/21 | 8/21/22 | 8/20/23 | 8/18/24 | 8/17/25 | - | - | - |
1NZD in Million2NZD
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.64x | 2x | 10.19x | 3.74% | 1.3B | |
| 22.72x | 1.15x | 9.96x | 1.47% | 93.62B | |
| 15.21x | 1.24x | 9.01x | 6.17% | 90.44B | |
| 15.54x | 0.94x | 7.08x | 3.88% | 65.84B | |
| 24.29x | 1.65x | 16.81x | 1.07% | 19.59B | |
| 38.26x | 1.01x | 12.44x | -.--% | 11.93B | |
| 29.35x | 2.41x | 8.92x | -.--% | 8.97B | |
| 29.15x | 0.61x | 8.94x | -.--% | 6.74B | |
| 9.07x | 0.31x | 5.86x | 5.59% | 5.9B | |
| 15.37x | 0.7x | 8.22x | 3.51% | 5.7B | |
| Average | 22.16x | 1.20x | 9.74x | 2.54% | 31B | |
| Weighted average by Cap. | 19.64x | 1.16x | 9.44x | 3.32% |
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
- Equities
- FRW Stock
- Valuation Freightways Group Limited
Select your edition
All financial news and data tailored to specific country editions
