Loading…
← CockpitCompetitor Analysis › CCL.AX Cuscal LimitedOpen in the cockpit ↗

Cuscal LimitedCCL.AXCompetitor analysis, valuation and peers

Australia · AUD·Industrials›Miscellaneous Commercial Services
Momentum strong 79
Mkt cap
$815M
US dollars, full cap
Free float
81%
of shares outstanding
$/day
$3.76M
20-day average traded
Fwd P/E
19.6×
forward earnings
ROIC−WACC
n/a
WACC 10.1%
Hurdle
n/a
no reverse DCF
Next earnings
117 days
3 Mar 2027
Close · AUDA$5.89
1D-1.2%
1W-1.8%
1M-7.8%
3M+9.7%
6M+26.4%
YTD+33.3%
1Y+43.3%
ATR %3.0%
52w lowhigh10.5% off high

What Cuscal does

Employees: 810

Cuscal at a glance

Size Cuscal (CCL.AX) is an Australia Industrials company (Miscellaneous Commercial Services) with a market value of $815M, the 203rd largest of 316 Australia companies the cockpit tracks. Shares closed at A$5.89 on 6 Nov 2026.

Performance Over six months the shares gained 26.4%, against -9.6% for the median peer and +4.1% for the Australia market (cap-weighted) — 3rd highest of 21 in its peer set.

Growth Revenue grew 19.1% over the last twelve months (peer median +6.4%); the operating margin is 11.5% (peer median 6.9%).

Valuation It trades at 19.6× forward earnings against a peer median of 25.5× (7th cheapest of 16).

Next results Next results expected around 3 Mar 2027 (exchange calendar; dates can move).

Relative performance

8010012014011 May 202611 Aug 20266 Nov 2026CCL.AX 127Peer median 91
Six months, rebased to 100: Cuscal against the median of its 20 peers (local-currency closes).

Cuscal financials

Reported figures in AUD; fiscal year ends 2026-06-30. TTM = trailing twelve months.
TTMFY2026FY2025FY2024FY2023
RevenueA$475MA$475MA$399MA$395MA$218M
Revenue growth—+19%+1%+81%—
Gross profitA$331MA$332MA$276MA$254Mn/a
EBITDAA$70.8MA$70.8MA$56.0MA$73.1MA$29.9M
Net incomeA$42.7MA$42.7MA$28.7MA$31.6MA$26.1M
Free cash flowA$788MA$788MA$39.1MA$396M-A$191M
Capital expenditureA$8.00MA$8.00MA$24.6MA$18.0MA$9.70M
Total debtn/aA$231MA$217MA$308MA$10.6M

Quarterly statements and history in the cockpit →

Cuscal competitor charts

The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.

Performance: 6-month against 1-month return

-60%-40%-20%0%+20%-20%0%+20%002649301230688530KAR9715AXISCADES603373300492TASK68815068836000120760395530086097161319703006880029153013060009K0CCL.AX6-month return →1-month return →
Up and to the right = strong over both horizons. Cuscal is the large dot.

Fundamentals: revenue growth against valuation

-40%-20%0%+20%0×25×50×75×002649301230KAR9715AXISCADES6033736881506883600012073008609716131970300688002915CCL.AXRevenue growth (TTM) →Forward P/E →
Further right = faster growth; higher = more expensive. The dashed lines are the peer medians. Cuscal is the large dot.

Cuscal competitors and peer comparison

How Cuscal compares with its peers

Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.

Cuscal against its 20 peers (data as of 6 Nov 2026)
MeasureCCL.AXPeer medianRank in peer set
1-month return-7.8%-6.2%10th lowest of 21
6-month return+26.4%-9.6%3rd highest of 21
Distance from 52-week high-10.5%-33.9%highest of 21
Revenue growth (TTM)+19.1%+6.4%5th highest of 21
Operating margin11.5%6.9%7th highest of 21
Forward P/E19.6×25.5×7th cheapest of 16
Net debt / EBITDA-38.8×0.6×least indebted of 8

Peer table

Peer set: Industry: the same industry and sector in any market, nearest in size
CompanyMarketMarket cap6M returnRevenue growthOp. marginForward P/EReq gDelivered g
Cuscal CCL.AXAustralia$815M+26%+19%12%19.6×n/an/a
Beyondsoft 002649.SZChina$813M-12%-6%2%25.5×8.3%+9.2%
PharmaResources (Shanghai) 301230.SZChina$822M-4%+9%0%90.5×42.7%+19.5%
Omat Advanced Materials (Guangdong) 688530.SSChina$809M-16%+82%9%n/an/an/a
Karnov KAR.STSweden$828M+16%-4%20%20.2×4.1%+27.9%
transcosmos 9715.TJapan$802M-12%+6%4%9.6×-18.5%+3.2%
AXISCADES Technologies AXISCADES.NSIndia$802M-17%+5%10%7.8×n/an/a
Anbang Save-Guard 603373.SSChina$830M+30%-1%14%41.5×6.7%+5.6%
Huatu Cendes 300492.SZChina$800M-44%-8%-2%n/a17.6%+91.2%
TaskUs TASKUnited States$833M+41%+11%12%6.5×0.5%+19.9%
Shaanxi Lighte Optoelectronics Material 688150.SSChina$787M-44%+14%39%40.0×n/an/a
Damon Technology 688360.SSChina$779M+8%+19%7%7.2×12.3%+17.1%
Shandong Link Science and Technology 001207.SZChina$777M-7%+7%13%12.3×-4.6%+18.9%
Daqian Ecology & Environment 603955.SSChina$776M+21%+217%-53%n/an/an/a
Funshine Culture 300860.SZChina$858M+21%-49%-35%28.1×27.8%-24.6%
NOMURA 9716.TJapan$861M+4%-10%7%14.1×-8.4%+8.6%
DOOSAN TESNA 131970.KSSouth Korea$861M-53%+3%11%36.9×17.8%+18.1%
Dark Horse Technology 300688.SZChina$770M+18%-32%-33%57.9×n/an/a
Zhejiang Zhongxin Fluoride Materials 002915.SZChina$767M-17%+8%2%66.3×n/an/a
Xi'an Xice Testing Technology 301306.SZChina$766M-53%+21%-27%n/an/an/a
Aimed Bio 0009K0.KSSouth Korea$875M-61%+223%36%n/a13.2%+652.2%

Questions

Which companies are Cuscal's closest peers?
The cockpit's peer set: Beyondsoft (002649.SZ), PharmaResources (Shanghai) (301230.SZ), Omat Advanced Materials (Guangdong) (688530.SS), Karnov (KAR.ST), transcosmos (9715.T), AXISCADES Technologies (AXISCADES.NS), Anbang Save-Guard (603373.SS), Huatu Cendes (300492.SZ).
Is Cuscal expensive compared with its peers?
On forward p/e it trades at 19.6× against a peer median of 25.5×, 7th cheapest of 16 in its peer set.
How has Cuscal stock performed?
Over six months to 6 Nov 2026 the shares returned +26.4% against -9.6% for the median peer; over one year +43.3%.

How these numbers are made. Returns are close-to-close in local currency. Revenue growth and margins are trailing twelve months. Req g is the revenue growth that today's enterprise value requires for seven years at the company's own cost of capital; Delivered g is what it actually grew; the gap is the hurdle (honest precision about ±8 points, so read the ranking more than the decimal). No fair values, price targets or analyst ratings are shown, by design. Method and validation.