CHORUS LIMITED (CNU)
Share Price Analysis and Chart

Enter the company code or Name for stock analysis:

CNU - CHORUS LIMITED

FNArena Sector : Telecommunication
Year End: June
GICS Industry Group : Telecommunication Services
Debt/EBITDA: 6.3
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

$8.00

23 Dec
2024

0.290

OPEN

$7.85

3.76%

HIGH

$8.03

293,731

LOW

$7.85

OTHER COMPANIES IN THE SAME SECTOR
5GG . 5GN . ABB . ESK . FSG . HTA . MAQ . SLC . SPK . ST1 . TLS . TPG . TPG . TUA .
FNARENA'S MARKET CONSENSUS FORECASTS
CNU: 1
Title FY25
Forecast
FY26
Forecast
EPS (cps) 5.5 xxx
DPS (cps) 53.1 xxx
EPS Growth N/A xxx
DPS Growth N/A xxx
PE Ratio 146.6 xxx
Dividend Yield 6.6% xxx
Div Pay Ratio(%) 972.3% 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: 6.42%

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

5.37

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: 11/09 - ex-div 20.06c (franking 0%)

HISTORICAL DATA ARE ALL IN AUD
Copyright © 2024 FactSet UK Limited. All rights reserved
Title 201920202021202220232024
EPS Basic xxxxxxxxxxxxxxx-1.9
DPS All xxxxxxxxxxxxxxx43.9
Sales/Revenue xxxxxxxxxxxxxxx934.3 M
Book Value Per Share xxxxxxxxxxxxxxx176.9
Net Operating Cash Flow xxxxxxxxxxxxxxx473.6 M
Net Profit Margin xxxxxxxxxxxxxxx-0.89 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title 201920202021202220232024
Return on Capital Employed xxxxxxxxxxxxxxx-0.95 %
Return on Invested Capital xxxxxxxxxxxxxxx-0.18 %
Return on Assets xxxxxxxxxxxxxxx-0.15 %
Return on Equity xxxxxxxxxxxxxxx-0.95 %
Return on Total Capital xxxxxxxxxxxxxxx4.48 %
Free Cash Flow ex dividends xxxxxxxxxxxxxxx-113.8 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 201920202021202220232024
Short-Term Debt xxxxxxxxxxxxxxx283 M
Long Term Debt xxxxxxxxxxxxxxx3,796 M
Total Debt xxxxxxxxxxxxxxx4,078 M
Goodwill - Gross xxxxxxxxxxxxxxx-
Cash & Equivalents - Generic xxxxxxxxxxxxxxx41 M
Price To Book Value xxxxxxxxxxxxxxx3.97

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title 201920202021202220232024
Capex xxxxxxxxxxxxxxx408.9 M
Capex % of Sales xxxxxxxxxxxxxxx43.76 %
Cost of Goods Sold xxxxxxxxxxxxxxx626 M
Selling, General & Admin. Exp & Other xxxxxxxxxxxxxxx88 M
Research & Development xxxxxxxxxxxxxxx-
Investments - Total xxxxxxxxxxxxxxx89 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

03/12/2024

3

Neutral

-

-

At the investor day, management at Chorus detailed key initiatives to transition to a "great network operator" by FY30 including targeting 80% fibre uptake with a greater focus on penetration than ARPU, highlights UBS.

The broker explains management is also aiming for an all-fibre business and wants to leverage infrastructure with a focus on
growing adjacencies and increasing infrastructure revenue.

Neutral retained. NZ$8.50 target price unchanged.

FORECAST
UBS forecasts a full year FY25 dividend of 53.21 cents and EPS of 5.50 cents.
UBS forecasts a full year FY26 dividend of 55.04 cents and EPS of 9.17 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

19/12/2024

4

Underweight

-

-

The Commerce Commission released its final decision on Chorus' maximum allowable revenue (MAR) for the second regulatory period (four-year period starting January 2025) which was up NZ$222m versus the draft MAR. It was higher than Jarden's published forecast by NZ$191m.

Jarden believes there's an upside risk to the company's nearer-term earnings and cash flow track if Chorus can take advantage of the headroom through demand stimulation ahead of its expectations and/or generate stronger price growth above the inflation forecast in the non-anchor products.

The broker will be watching what competition and Chorus' increased speeds mean for these dynamics, with some risk of average revenue per user dilution on the recently proposed changes.

Target remains at NZ$7.57 and Underweight retained.

FORECAST
Jarden forecasts a full year FY25 dividend of 52.75 cents and EPS of 5.87 cents.
Jarden forecasts a full year FY26 dividend of 53.94 cents and EPS of 14.31 cents.

CNU STOCK CHART