CHORUS LIMITED (CNU)
Share Price Analysis and Chart

Enter the company code or Name for stock analysis:

CNU

CNU - CHORUS LIMITED

FNArena Sector : Telecommunication
Year End: June
GICS Industry Group : Telecommunication Services
Debt/EBITDA: 6.99
Index: ASX200 | ASX300 | ALL-ORDS

Chorus is a New Zealand telecommunications company providing fixed & mobile phone services and internet services. It was de-merged from Telecom New Zealand and listed on both the ASX and NZX in 2011.

LAST PRICE CHANGE +/- CHANGE % VOLUME

$8.05

09 Jan
2026

0.040

OPEN

$8.30

0.50%

HIGH

$8.30

267,406

LOW

$8.02

OTHER COMPANIES IN THE SAME SECTOR
5GG . 5GN . ABB . ESK . MAQ . SLC . SPK . TLS . TPG . TPG . TUA .
FNARENA'S MARKET CONSENSUS FORECASTS
CNU: 1
Title FY26
Forecast
FY27
Forecast
EPS (cps) 13.6 xxx
DPS (cps) 53.9 xxx
EPS Growth N/A xxx
DPS Growth N/A xxx
PE Ratio 59.4 xxx
Dividend Yield 6.7% xxx
Div Pay Ratio(%) 397.3% xxx
This company reports in NZD.
All estimates have been converted into AUD by FNArena at present FX values.

Dividend yield today if purchased 3 years ago: 6.64%

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

6.11

Estimated Dividend Growth
(Average Of Past Three Years)

 %

Amount Invested

Tell Me The Dividend After This Many Years

Past performance is no guarantee for the future. Investors should take into account that heavy swings in share price or exceptional circumstances (a la 2009) can have a significant impact on short term calculations and averages

Last ex-div: 15/09 - (franking ex-di

HISTORICAL DATA ARE ALL IN AUD
Copyright © 2026 FactSet UK Limited. All rights reserved
Title 202020212022202320242025
EPS Basic 11.19.813.45.2-1.90.8
DPS All 26.827.435.138.943.952.4
Sales/Revenue 909.7 M881.4 M904.5 M896.7 M934.3 M922.2 M
Book Value Per Share 195.0197.4208.4224.7176.9121.0
Net Operating Cash Flow 446.8 M515.6 M532.4 M478.6 M473.6 M508.1 M
Net Profit Margin 5.42 %4.96 %6.63 %2.55 %-0.89 %0.40 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title 202020212022202320242025
Return on Capital Employed 5.47 %5.00 %6.62 %2.40 %-0.95 %0.56 %
Return on Invested Capital 1.23 %1.01 %1.34 %0.51 %-0.18 %0.08 %
Return on Assets 0.93 %0.82 %1.12 %0.42 %-0.15 %0.07 %
Return on Equity 5.47 %5.00 %6.62 %2.40 %-0.95 %0.56 %
Return on Total Capital 5.19 %4.49 %4.98 %4.31 %4.48 %4.22 %
Free Cash Flow ex dividends -269.4 M-166.6 M-44.1 M-120.8 M-113.8 M-57.5 M

Return on Capital Employed

Return on Invested Capital

Return on Assets

Return on Equity

Return on Total Capital

Free Cash Flow ex dividends

Title 202020212022202320242025
Short-Term Debt 439 M165 M208 M376 M283 M244 M
Long Term Debt 3,240 M3,686 M3,461 M3,631 M3,796 M4,230 M
Total Debt 3,679 M3,850 M3,669 M4,007 M4,078 M4,474 M
Goodwill - Gross ------
Cash & Equivalents - Generic 0 M49 M80 M70 M41 M75 M
Price To Book Value 3.593.023.133.453.976.47

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title 202020212022202320242025
Capex 644.1 M602.2 M485.5 M452.9 M408.9 M362.1 M
Capex % of Sales 70.80 %68.32 %53.68 %50.51 %43.76 %39.27 %
Cost of Goods Sold 595 M597 M591 M606 M626 M623 M
Selling, General & Admin. Exp & Other 82 M76 M82 M84 M88 M91 M
Research & Development ------
Investments - Total 87 M66 M108 M107 M89 M220 M

Capex

Capex % of Sales

Cost of Goods Sold

Selling, General & Admin. Exp & Other

Research & Development

Investments - Total

EXPERT VIEWS
Display All Commentary

Sentiment Indicator

0.5

No. Of Recommendations

2
BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY

Macquarie

xx/xx/xxxx

1

xxxxxxxxxx

-

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

UBS

08/09/2025

3

Neutral

-

-

UBS highlights Chorus has outperformed the NZX50 by 12% year-to-date, compared to Spark New Zealand ((SPK)), which has underperformed by -13%, and the company is screening as expensive.

For Chorus investors, the key aspect surrounds any change in its dividend policy if S&P changes its rating criteria for a BBB rating, which could happen later in 2025, according to the analyst.

UBS maintains its Neutral rating and target at NZ$9.25.

FORECAST
UBS forecasts a full year FY26 dividend of 54.13 cents and EPS of 9.02 cents.
UBS forecasts a full year FY27 dividend of 56.83 cents and EPS of 16.24 cents.

EXTRA COVERAGE
Display All Commentary

No. Of Recommendations

1

Please note: unlike Broker Call Report, BC Extra is not updated daily. The info you see might not be the latest. FNArena does its best to update ASAP.

BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY

Jarden

17/11/2025

4

Underweight

-

-

Jarden notes Standard and Poor's has applied its new digital infrastructure rating to Chorus, resulting in a major increase in the "down driver" for its BBB rating, signalling a potential upgrade to BBB-plus, with the outlook raised to positive.

Debt/EBITDA is calculated around 4.5x, highlighting significant headroom. Jarden does not expect any meaningful change in approach to capital management, noting the company's clear dividend policy and the "Moody's constraint", with the latter's calculations slightly different to S&P and signalling less headroom.

The broker expects low single-digit growth in the dividend to be maintained with debt capacity likely to remain underutilised. Underweight retained. Target rises to NZ$8.50 from NZ$8.37.

FORECAST
Jarden forecasts a full year FY26 dividend of 54.13 cents and EPS of 13.62 cents.
Jarden forecasts a full year FY27 dividend of 55.03 cents and EPS of 15.70 cents.

CNU STOCK CHART