Subscribe

Chorus Limited (CNU.NZ)

NZD9.53 -0.10 (-1.04%)
NZ NZE Communication Services Telecommunications Services
Address 1 Willis Street 6011
Wellington, NZ
CEO Mark Aue
IPO 2011-11-22
ISIN NZCNUE0001S2

Explore sections of this company profile

Also trades on Australian Securities Exchange · CNU.AX (AUD) New Zealand Exchange · CNU.NZ (NZD) Other OTC · CHRUF (USD) Other OTC · CHRYY (USD)
Description

Chorus Limited serves as a primary provider of fixed-line telecommunications infrastructure across New Zealand. The company delivers internet and voice connectivity solutions, leveraging both traditional copper and advanced fiber optic networks to support residential and business clientele. Its offerings also encompass very high-speed VDSL broadband and colocation facilities. Established in 2008, Chorus Limited is headquartered in Wellington, New Zealand.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
NZD9.53 -0.10 (-1.04%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
285.0K
Beta
0.42
Float Shares
375.78M
Free Float %
86.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.31% -3.75% +0.21% +1.77% +6.56% +3.72% +19.63% +16.91% +55.01% +143.75% +203.74%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
9.53
DCF (Unlevered) 3.43 -64.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 20% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 3 0
Sell 0 0
Strong Sell 1 0
Quality scores
Altman Z-Score
0.95
Distress
Piotroski F-Score
8 / 9
Strong
MOAT Score
5 / 10
Developing
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
3 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Telecommunications Services: +7.0%
    -5.9% Q4'25: +0.6% (vs Q4'23)
  • EPS growth Telecommunications Services: +15.8%
    +135.8% Q4'25: +160.9% (vs Q4'23)
  • FCF margin FCF growth · Telecommunications Services: +29.4%
    +7.5% Q4'25: +12.8% (vs Q4'23)
  • EBIT margin Telecommunications Services: +14.7%
    +24.5% Q4'25: +27.9% (vs Q4'23)
  • ROIC Telecommunications Services: +6.4%
    +3.7% Q4'25: +6.2% (vs Q4'23)
  • Share dilution Telecommunications Services: +0.0%
    -3.3% Q4'25: +15.2% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Telecommunications Services: 1.26×
    4.76× Q4'25: 3.62× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.41) × ERP
WACC = 61% × Ke + 39% × Kd (6.4%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 3.43 Current price: 9.53
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Jun 2015
actual
Jun 2016
actual
Jun 2017
actual
Jun 2018
actual
Jun 2019
actual
Jun 2020
actual
Jun 2021
actual
Jun 2022
actual
Jun 2023
actual
Jun 2024
actual
Jun 2025
actual
Jun 2026
6 Rev. Ana.
4 EPS Ana.
Jun 2027
7 Rev. Ana.
4 EPS Ana.
Jun 2028
7 Rev. Ana.
5 EPS Ana.
Jun 2029
3 Rev. Ana.
1 EPS Ana.
Revenue
998.00M
est: 1.00B (-0.5%)
1.00B
est: 1.01B (-1.3%)
1.04B
est: 1.04B (-0.4%)
990.00M
est: 995.62M (-0.6%)
896.00M
est: 975.76M (-8.2%)
959.00M
est: 963.40M (-0.5%)
879.00M
est: 946.29M (-7.1%)
965.00M
est: 964.26M (+0.1%)
980.00M
est: 982.55M (-0.3%)
1.01B
est: 1.01B (+0.2%)
950.00M
est: 1.02B (-6.8%)
1.03B
1.03B – 1.03B
+1.0% YoY
1.06B
1.04B – 1.13B
+2.9% YoY
1.10B
1.09B – 1.11B
+3.9% YoY
1.13B
1.11B – 1.16B
+2.3% YoY
EBITDA
610.00M
est: 713.02M (-14.4%)
121.00M
est: 721.44M (-83.2%)
150.00M
est: 742.32M (-79.8%)
115.00M
est: 707.66M (-83.7%)
638.00M
est: 693.55M (-8.0%)
651.00M
est: 684.76M (-4.9%)
647.00M
est: 672.60M (-3.8%)
675.00M
est: 685.38M (-1.5%)
676.00M
est: 698.37M (-3.2%)
705.00M
est: 716.30M (-1.6%)
694.00M
est: 724.21M (-4.2%)
731.58M
728.74M – 734.02M
+1.0% YoY
752.61M
738.79M – 800.94M
+2.9% YoY
782.21M
774.00M – 790.42M
+3.9% YoY
800.34M
791.31M – 827.88M
+2.3% YoY
EBIT
610.00M
est: 246.34M (+147.6%)
601.00M
est: 249.25M (+141.1%)
662.00M
est: 256.46M (+158.1%)
660.00M
est: 244.49M (+169.9%)
253.00M
est: 239.61M (+5.6%)
258.00M
est: 236.58M (+9.1%)
220.00M
est: 232.38M (-5.3%)
248.00M
est: 236.79M (+4.7%)
230.00M
est: 241.28M (-4.7%)
243.00M
est: 247.48M (-1.8%)
233.00M
est: 250.21M (-6.9%)
252.75M
251.77M – 253.60M
+1.0% YoY
260.02M
255.24M – 276.72M
+2.9% YoY
270.24M
267.41M – 273.08M
+3.9% YoY
276.51M
273.39M – 286.03M
+2.3% YoY
Net Income
91.00M
est: 144.56M (-37.1%)
91.00M
est: 135.78M (-33.0%)
113.00M
est: 169.64M (-33.4%)
85.00M
est: 105.37M (-19.3%)
53.00M
est: 69.42M (-23.6%)
52.00M
est: 65.94M (-21.1%)
47.00M
est: 57.78M (-18.7%)
64.00M
est: 80.03M (-20.0%)
25.00M
est: 29.78M (-16.0%)
-9.00M
est: 16.29M (-155.3%)
4.00M
est: 12.54M (-68.1%)
52.22M
31.16M – 82.18M
+316.6% YoY
92.83M
52.70M – 169.22M
+77.8% YoY
121.11M
92.74M – 194.30M
+30.5% YoY
— – —
-100.0% YoY
SGA
87.00M
est: 102.70M (-15.3%)
94.00M
est: 103.91M (-9.5%)
91.00M
est: 106.92M (-14.9%)
82.00M
est: 101.93M (-19.6%)
87.00M
est: 99.90M (-12.9%)
93.00M
est: 98.63M (-5.7%)
86.00M
est: 96.88M (-11.2%)
89.00M
est: 98.72M (-9.8%)
101.00M
est: 100.59M (+0.4%)
104.00M
est: 103.17M (+0.8%)
110.00M
est: 104.31M (+5.5%)
105.37M
104.97M – 105.73M
+1.0% YoY
108.40M
106.41M – 115.36M
+2.9% YoY
112.67M
111.48M – 113.85M
+3.9% YoY
115.28M
113.98M – 119.25M
+2.3% YoY
EPS
0.23
est: 0.27 (-14.0%)
0.23
est: 0.25 (-8.4%)
0.28
est: 0.31 (-10.8%)
0.16
est: 0.19 (-17.9%)
0.12
est: 0.13 (-6.6%)
0.12
est: 0.12 (-1.6%)
0.11
est: 0.11 (+2.9%)
0.14
est: 0.15 (-5.4%)
0.06
est: 0.05 (+4.0%)
-0.02
est: 0.03 (-168.7%)
0.01
est: 0.03 (-63.9%)
0.12
0.06 – 0.15
+378.0% YoY
0.23
0.10 – 0.31
+86.9% YoY
0.28
0.17 – 0.36
+24.8% YoY
— – —
-100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 C 2/5 1/5 3/5 3/5 1/5 1/5 1/5
2026-05-28 C 2/5 1/5 3/5 3/5 1/5 1/5 1/5
2026-05-27 C 2/5 1/5 3/5 3/5 1/5 1/5 1/5
2026-05-26 C 2/5 1/5 3/5 3/5 1/5 1/5 1/5
2026-05-25 C 2/5 1/5 3/5 3/5 1/5 1/5 1/5
2026-05-22 C 2/5 1/5 3/5 3/5 1/5 1/5 1/5
2026-05-21 C 2/5 1/5 3/5 3/5 1/5 1/5 1/5
2026-05-20 C 2/5 1/5 3/5 3/5 1/5 1/5 1/5
2026-05-19 C 2/5 1/5 3/5 3/5 1/5 1/5 1/5
2026-05-18 C 2/5 1/5 3/5 3/5 1/5 1/5 1/5
2026-05-15 C 2/5 1/5 3/5 3/5 1/5 1/5 1/5
2026-05-14 C 2/5 1/5 3/5 3/5 1/5 1/5 1/5
2026-05-13 C 2/5 1/5 3/5 3/5 1/5 1/5 1/5
2026-05-12 C 2/5 1/5 3/5 3/5 1/5 1/5 1/5
2026-05-11 C 2/5 1/5 3/5 3/5 1/5 1/5 1/5
2026-05-08 C 2/5 1/5 3/5 3/5 1/5 1/5 1/5
2026-05-07 C 2/5 2/5 3/5 3/5 1/5 1/5 1/5
2026-05-06 C 2/5 1/5 3/5 3/5 1/5 1/5 1/5
2026-05-05 C 2/5 1/5 3/5 3/5 1/5 1/5 1/5
2026-05-04 C 2/5 2/5 3/5 3/5 1/5 1/5 1/5
2026-05-01 C 2/5 2/5 3/5 3/5 1/5 1/5 1/5
2026-04-30 C 2/5 2/5 3/5 3/5 1/5 1/5 1/5
2026-04-29 C 2/5 2/5 3/5 3/5 1/5 1/5 1/5
2026-04-28 C 2/5 2/5 3/5 3/5 1/5 1/5 1/5
2026-04-24 C 2/5 2/5 3/5 3/5 1/5 1/5 1/5
2026-04-23 C 2/5 2/5 2/5 3/5 1/5 1/5 1/5
2026-04-22 C 2/5 2/5 2/5 3/5 1/5 1/5 1/5
2026-04-21 C 2/5 2/5 3/5 3/5 1/5 1/5 1/5
2026-04-20 C 2/5 2/5 3/5 3/5 1/5 1/5 1/5
2026-04-17 C 2/5 2/5 3/5 3/5 1/5 1/5 1/5
2026-04-16 C 2/5 2/5 3/5 3/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
646.30M
OE per share TTM
1.20
Owner's Yield
15.28%
Maintenance CapEx ratio
975.67%
Maint CapEx / Avg PPE
555.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 21 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares S&P/ASX Small Ordinaries ETF ISO.AX 1.19% 1.05M 0.55%
2 iShares S&P/ASX Dividend Opportunities ESG Screened ETF IHD.AX 0.59% 1.63M 0.23%
3 Global X S&P/ASX 200 High Dividend ETF ZYAU.AX 0.55% 358.9K 0.24%
4 Xtrackers S&P ASX 200 UCITS ETF 1D XAUS.L 0.13% 94.1K 0.50%
5 iShares Core S&P/ASX 200 ETF IOZ.AX 0.13% 7.99M 0.05%
6 iShares Core FTSE Global Infrastructure (AUD Hedged) ETF GLIN.AX 0.06% 771.2K 0.15%
7 iShares Global Infrastructure UCITS ETF IDIN.L 0.06% 1.56M 0.65%
8 iShares Global Infrastructure UCITS ETF Accum USD CBUX.DE 0.06% 112.6K 0.65%
9 VanEck - FTSE Global Infrastructure (AUD Hedged) ETF IFRA.AX 0.06% 873.8K 0.20%
10 Schwab Fundamental International Small Company Index ETF FNDC 0.04% 1.35M 0.39%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
274.4K
Shares Outstanding
433.89M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Mark Aue Chief Executive Officer 2M male
Andrew Hopkinson Treasurer male
Andrew Michael Davies Chief Operating Officer male
Chorus Wofinden Head of Connect Delivery
Daniel Aldersley Acting Chief Customer Officer male
Aleida White Head of Investor Relations female
Jo Mataira Chief People Officer female
Katrina Smidt Acting Chief Financial Officer female
Kristel McMeekin General Counsel female
Darren McLean Acting Chief Commercial Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits