Loading...
OTCM
CHRYY
Market cap2.21bUSD
Jul 08, Last price  
25.85USD
1D
0.00%
1Q
19.38%
Jan 2017
90.92%
IPO
121.89%
Name

Chorus Ltd

Chart & Performance

D1W1MN
No data to show
P/E
—
P/S
18.50
EPS
—
Div Yield, %
5.67%
Shrs. gr., 5y
0.84%
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
Aug 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
FYFYFYFYFYFYFYFYFY
2024‑062023‑062022‑062021‑062020‑062019‑062018‑062017‑062016‑06
Income
Revenues
1,010,000
3.06%
980,000
1.55%
Cost of revenue
781,000
763,000
Unusual Expense (Income)
NOPBT
229,000
217,000
NOPBT Margin
22.67%
22.14%
Operating Taxes
30,000
6,000
Tax Rate
13.10%
2.76%
NOPAT
199,000
211,000
Net income
(9,000)
-136.00%
25,000
-60.94%
Dividends
(193,000)
(160,000)
Dividend yield
4.82%
3.73%
Proceeds from repurchase of equity
(11,000)
(101,000)
BB yield
0.27%
2.35%
Debt
Debt current
122,000
381,000
Long-term debt
2,846,000
4,126,000
Deferred revenue
104,000
Other long-term liabilities
1,570,000
Net debt
2,923,000
4,315,000
Cash flow
Cash from operating activities
513,000
523,000
CAPEX
(442,000)
(495,000)
Cash from investing activities
(442,000)
(496,000)
Cash from financing activities
(102,000)
(40,000)
FCF
451,000
(128,000)
Balance
Cash
45,000
76,000
Long term investments
116,000
Excess cash
143,000
Stockholders' equity
841,000
1,063,000
Invested Capital
5,208,000
5,351,000
ROIC
3.77%
4.44%
ROCE
4.09%
3.70%
EV
Common stock shares outstanding
559,000
554,000
Price
7.16
-7.61%
7.75
20.72%
Market cap
4,002,440
-6.78%
4,293,500
15.90%
EV
6,925,440
8,608,500
EBITDA
229,000
663,000
EV/EBITDA
30.24
12.98
Interest
222,000
199,000
Interest/NOPBT
96.94%
91.71%