Loading...
OTCMCHRYY
Market cap2.09bUSD
Dec 18, Last price  
25.21USD
1D
-0.08%
1Q
-10.16%
Jan 2017
86.19%
IPO
116.39%
Name

Chorus Ltd

Chart & Performance

D1W1MN
OTCM:CHRYY chart
P/E
—
P/S
19.15
EPS
—
Div Yield, %
1.76%
Shrs. gr., 5y
-4.09%
Rev. gr., 5y
0.81%
Revenues
1.01b
+3.06%
0613,000,0001,057,000,0001,058,000,0001,006,000,0001,008,000,0001,040,000,000990,000,000970,000,000959,000,000955,000,000965,000,000980,000,0001,010,000,000
Net income
-9m
L
0102,000,000171,000,000148,000,00091,000,00091,000,000113,000,00085,000,00053,000,00052,000,00047,000,00064,000,00025,000,000-9,000,000
CFO
513m
-1.91%
0332,000,000423,000,000622,000,000416,000,000435,000,000524,000,000508,000,000496,000,000474,000,000544,000,000570,000,000523,000,000513,000,000
Dividend
Sep 17, 20240.887 USD/sh
Earnings
Feb 25, 2025

Profile

Chorus Limited provides fixed line communications infrastructure services in New Zealand. It offers phone and broadband services over copper and fiber networks for residential and business customers; and very high-speed digital subscriber line broadband services. The company also provides colocation services. Chorus Limited was founded in 2008 and is based in Wellington, New Zealand.
URL
https://www.chorus.co.nz/
IPO date
Nov 23, 2011
Employees
846
Domiciled in
NZ
Incorporated in
NZ

Valuation

Title
NZD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑062023‑062022‑062021‑062020‑062019‑062018‑062017‑062016‑062015‑06
Income
Revenues
1,010,000
3.06%
980,000
1.55%
965,000
1.05%
Cost of revenue
781,000
763,000
379,000
Unusual Expense (Income)
NOPBT
229,000
217,000
586,000
NOPBT Margin
22.67%
22.14%
60.73%
Operating Taxes
30,000
6,000
42,000
Tax Rate
13.10%
2.76%
7.17%
NOPAT
199,000
211,000
544,000
Net income
(9,000)
-136.00%
25,000
-60.94%
64,000
36.17%
Dividends
(193,000)
(160,000)
(97,000)
Dividend yield
4.82%
3.73%
2.62%
Proceeds from repurchase of equity
(11,000)
(101,000)
14,000
BB yield
0.27%
2.35%
-0.38%
Debt
Debt current
122,000
381,000
203,000
Long-term debt
2,846,000
4,126,000
3,042,000
Deferred revenue
104,000
2,486,000
Other long-term liabilities
1,956,000
(2,855,000)
Net debt
2,923,000
4,315,000
(2,226,000)
Cash flow
Cash from operating activities
513,000
523,000
570,000
CAPEX
(442,000)
(495,000)
(520,000)
Cash from investing activities
(442,000)
(496,000)
(517,000)
Cash from financing activities
(102,000)
(40,000)
(18,000)
FCF
451,000
(128,000)
502,000
Balance
Cash
45,000
76,000
88,000
Long term investments
116,000
5,383,000
Excess cash
143,000
5,422,750
Stockholders' equity
841,000
1,063,000
1,029,000
Invested Capital
5,594,000
5,351,000
4,157,000
ROIC
3.64%
4.44%
13.13%
ROCE
4.09%
3.70%
10.60%
EV
Common stock shares outstanding
559,000
554,000
577,000
Price
7.16
-7.61%
7.75
20.72%
6.42
8.26%
Market cap
4,002,440
-6.78%
4,293,500
15.90%
3,704,340
7.33%
EV
6,925,440
8,608,500
1,478,340
EBITDA
229,000
663,000
948,000
EV/EBITDA
30.24
12.98
1.56
Interest
222,000
199,000
142,000
Interest/NOPBT
96.94%
91.71%
24.23%