1800-272-662
Shopping Cart 0
countryflagAU
Login

Chorus Ltd

Communication Services AU CNU

7.65AUD
-0.13(1.67%)

Last update at 2026-03-11T05:39:00Z

Day Range

7.647.88
LowHigh

52 Week Range

6.668.65
LowHigh

Fundamentals

  • Previous Close 7.78
  • Market Cap3408.93M
  • Volume547193
  • P/E Ratio156.80
  • Dividend Yield7.41%
  • EBITDA656.00M
  • Revenue TTM1020.00M
  • Revenue Per Share TTM1.82
  • Gross Profit TTM 735.00M
  • Diluted EPS TTM0.05

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Type yearly yearly yearly yearly yearly
Date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Income before tax 21.00M 21.00M 31.00M 106.00M 72.00M
Minority interest - - - - -
Net income 4.00M -9.00000M 25.00M 64.00M 47.00M
Selling general administrative 98.00M 93.00M 88.00M 78.00M 86.00M
Selling and marketing expenses 12.00M 11.00M 13.00M 11.00M 13.00M
Gross profit 950.00M 333.00M 318.00M 335.00M 236.00M
Reconciled depreciation 461.00M 462.00M 446.00M 366.00M 425.00M
Ebit 233.00M 243.00M 230.00M 248.00M 220.00M
Ebitda 694.00M 705.00M 676.00M 675.00M 647.00M
Depreciation and amortization 461.00M 462.00M 446.00M 427.00M 427.00M
Non operating income net other - - - - -
Operating income 180.00M 238.00M 230.00M 248.00M 225.00M
Other operating expenses 770.00M 772.00M 754.00M 656.00M 723.00M
Interest expense 212.00M 222.00M 199.00M 142.00M 153.00M
Tax provision 17.00M 30.00M 6.00M 42.00M 25.00M
Interest income 2.00M 5.00M 4.00M - 152.00M
Net interest income -210.00000M -217.00000M -195.00000M -142.00000M -152.00000M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 17.00M 30.00M 6.00M 42.00M 25.00M
Total revenue 950.00M 1010.00M 980.00M 965.00M 879.00M
Total operating expenses 770.00M 95.00M 754.00M 656.00M 723.00M
Cost of revenue - 677.00M 662.00M 630.00M 643.00M
Total other income expense net -159.00000M -217.00000M -195.00000M -142.00000M -153.00000M
Discontinued operations - - - - -
Net income from continuing ops 4.00M -9.00000M 25.00M 64.00M 47.00M
Net income applicable to common shares - - 25.00M 64.00M 47.00M
Preferred stock and other adjustments - - - - -
Breakdown 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Type yearly yearly yearly yearly yearly
Date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Total assets 6088.00M 6012.00M 6165.00M 5846.00M 5860.00M
Intangible assets 211.00M 142.00M 206.00M 152.00M 164.00M
Earning assets - - - - -
Other current assets - - 44.00M 36.00M 3.00M
Total liab 5521.00M 5171.00M 5102.00M 4817.00M 4912.00M
Total stockholder equity 567.00M 841.00M 1063.00M 1029.00M 948.00M
Deferred long term liab - - - - -
Other current liab 28.00M 188.00M 28.00M 27.00M 27.00M
Common stock - 578.00M 589.00M 682.00M 689.00M
Capital stock 578.00M 578.00M 589.00M 682.00M 689.00M
Retained earnings -278.00000M -59.00000M 143.00M 287.00M 310.00M
Other liab - - 1294.00M 1294.00M 1313.00M
Good will - - - - -
Other assets - - 116.00M 121.00M 166.00M
Cash 81.00M 45.00M 76.00M 88.00M 53.00M
Cash and equivalents - - - - -
Total current liabilities 505.00M 540.00M 690.00M 494.00M 461.00M
Current deferred revenue - - 1.00M - 6.00M
Net debt 3057.00M 2752.00M 2633.00M 2421.00M 2584.00M
Short term debt - 122.00M 381.00M 203.00M 150.00M
Short long term debt 220.00M 110.00M 368.00M 190.00M 140.00M
Short long term debt total - 2797.00M 2709.00M 2509.00M 2637.00M
Other stockholder equity - - -732.00000M -969.00000M -1040.00000M
Property plant equipment - - 5570.00M 5265.00M 5269.00M
Total current assets 234.00M 200.00M 273.00M 249.00M 202.00M
Long term investments - - - - -
Net tangible assets - - 857.00M 818.00M 725.00M
Short term investments - - - - -
Net receivables 152.00M 144.00M 135.00M 125.00M 122.00M
Long term debt 2918.00M 2516.00M 2160.00M 2132.00M 2778.00M
Inventory - - - - 24.00M
Accounts payable 239.00M 230.00M 280.00M 264.00M 278.00M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - 322.00M 331.00M 60.00M -51.00000M
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other - 169.00M 116.00M 59.00M 59.00M
Deferred long term asset charges - - - - -
Non current assets total 5854.00M 5812.00M 5892.00M 5597.00M 5658.00M
Capital lease obligations 162.00M 171.00M 181.00M 187.00M 264.00M
Long term debt total - - - - 3032.00M
Breakdown 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Type yearly yearly yearly yearly yearly
Date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Investments -396.00000M -442.00000M -496.00000M -517.00000M -649.00000M
Change to liabilities - - 22.00M 10.00M 7.00M
Total cashflows from investing activities -396.00000M -442.00000M -496.00000M -517.00000M -649.00000M
Net borrowings 107.00M 106.00M 137.00M 36.00M 82.00M
Total cash from financing activities -127.00000M -102.00000M -40.00000M -18.00000M 151.00M
Change to operating activities - - - - -
Net income 4.00M -9.00000M 23.04M 57.89M 47.54M
Change in cash 36.00M -31.00000M -12.00000M 35.00M 58.00M
Begin period cash flow 45.00M 76.00M 88.00M 53.00M -5.00000M
End period cash flow 81.00M 45.00M 76.00M 88.00M 53.00M
Total cash from operating activities 559.00M 513.00M 482.90M 515.61M 507.08M
Issuance of capital stock - - - - -
Depreciation - - 353.88M 327.45M 335.57M
Other cashflows from investing activities 1.00M 1.00M -1.00000M -2.00000M -2.00000M
Dividends paid 223.00M 193.00M 160.00M 97.00M 86.00M
Change to inventory - - - - -
Change to account receivables - - -24.88203M -1.80914M 15.85M
Sale purchase of stock -1.00000M -11.00000M -101.00000M -38.00000M -38.00000M
Other cashflows from financing activities -10.00000M -4.00000M 69.00M 67.00M 637.00M
Change to netincome - - 26.00M 57.00M 25.00M
Capital expenditures 397.00M 442.00M 495.00M 518.00M 647.00M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital - -5.00000M -24.88203M -1.80914M 15.85M
Stock based compensation - - 1509.51M 476.71M 436.24M
Other non cash items 559.00M 513.00M 105.98M 130.26M 123.97M
Free cash flow 162.00M 70.00M -12.10435M -2.39420M -139.92067M

Peer Comparison

Sector: Communication Services Industry: Telecom Services

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
CNU
Chorus Ltd		 -0.13 1.67% 7.65 156.80 111.11 3.34 9.53 8.00 10.49
TLS
Telstra Group Ltd		 -0.04 0.77% 5.13 25.90 26.04 2.52 4.40 3.34 8.68
TPG
TPG Telecom Ltd		 - -% 3.94 134.17 114.94 1.56 0.89 2.35 9.04
SPK
Spark New Zealand Ltd		 - -% 1.88 16.04 16.92 0.98 3.13 1.82 6.16
TUA
Tuas Ltd		 -0.02 0.32% 6.29 311.00 - 22.55 6.94 19.94 43.34

Reports Covered

Stock Research & News

View All

Profile

Chorus Limited, together with its subsidiaries, engages in the provision of fixed line communications infrastructure services in New Zealand. It offers wholesale broadband, data, and voice services. The company also builds and maintains a network of fiber and copper cables, ducts, poles, network electronics, and cabinets. In addition, it provides value-added network services; physical storage and site-sharing rental services for co-location of third party or shared asset; and installation, wiring, and consultation services. Chorus Limited was incorporated in 2011 and is based in Wellington, New Zealand.

Chorus Ltd

1 Willis Street, Wellington, New Zealand, 6011

Key Executives

Name Title Year Born
Mr. Jean-Baptiste B. Rousselot Chief Exec. Officer NA
Mr. Andrew John Carroll MCA (Hons) GM of Customer & Network Operations and Acting CFO NA
Mr. Ewen Powell BE Chief Technology Officer NA
Brett Jackson Investor Relations Mang. NA
Ms. Elaine Jennifer Campbell Chief Corp. Officer, Gen. Counsel & Company Sec. NA
Nathan Beaumont Media & PR Mang. NA
Steve Pettigrew Head of External Communications NA
Mr. Shaun Philp Gen. Mang. of People & Culture NA
Mr. Ed Hyde Chief Customer Officer NA
Andrew Hopkinson Treasurer NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.