HIREMII LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.046 AUD | +2.22% |
|
+2.22% | +12.20% |
| Apr. 29 | Hiremii's Revenue Rises 48% in Fiscal Q3 | MT |
| Apr. 15 | Revolutionizing recruitment: The AI-powered future with Hiremii CEO Andrew Hornby | FI |
Valuation
| Fiscal Period: June | 2021 | 2022 | 2023 |
|---|---|---|---|
| Capitalization 1 | 7.97 | 4.816 | 5.277 |
| Enterprise Value (EV) 1 | 3.835 | 2.951 | 3.636 |
| P/E ratio | -0.71 x | -1.25 x | -3.38 x |
| Yield | - | - | - |
| Capitalization / Revenue | 1.15 x | 0.42 x | 0.25 x |
| EV / Revenue | 1.15 x | 0.42 x | 0.25 x |
| EV / EBITDA | -2,141,873 x | -2,109,617 x | -5,275,606 x |
| EV / FCF | -3,791,357 x | -5,543,765 x | 45,966,168 x |
| FCF Yield | -0% | -0% | 0% |
| Price to Book | 2.21 x | 1.88 x | 4.26 x |
| Nbr of stocks (in thousands) | 69,301 | 114,659 | 117,256 |
| Reference price 2 | 0.1150 | 0.0420 | 0.0450 |
| Announcement Date | 9/16/21 | 8/25/22 | 8/27/23 |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 0.0766 | 0.8644 | 6.288 | 6.937 | 11.44 | 20.81 |
| EBITDA | - | - | -1.687 | -3.721 | -2.283 | -1 |
| EBIT 1 | -0.188 | -0.9147 | -1.767 | -3.732 | -2.496 | -1.364 |
| Operating Margin | -245.22% | -105.82% | -28.1% | -53.8% | -21.83% | -6.55% |
| Earnings before Tax (EBT) 1 | -0.188 | -0.9252 | -1.912 | -3.81 | -2.795 | -1.538 |
| Net income 1 | -0.188 | -0.9252 | -1.912 | -3.81 | -2.795 | -1.538 |
| Net margin | -245.22% | -107.03% | -30.41% | -54.92% | -24.44% | -7.39% |
| EPS | - | - | - | -0.1613 | -0.0336 | -0.0133 |
| Free Cash Flow | - | - | - | -2.102 | -0.8687 | 0.1148 |
| FCF margin | - | - | - | -30.3% | -7.6% | 0.55% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/29/21 | 3/29/21 | 3/29/21 | 9/16/21 | 8/25/22 | 8/27/23 |
1AUD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | 4.13 | 1.87 | 1.64 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | -2.1 | -0.87 | 0.11 |
| ROE (net income / shareholders' equity) | - | - | - | -312% | -90.6% | -80.8% |
| ROA (Net income/ Total Assets) | - | - | - | -57.4% | -27.3% | -13.6% |
| Assets 1 | - | - | - | 6.636 | 10.24 | 11.27 |
| Book Value Per Share | - | - | - | 0.0500 | 0.0200 | 0.0100 |
| Cash Flow per Share | - | - | - | 0.0600 | 0.0200 | 0.0200 |
| Capex | - | - | 0.02 | 0.02 | 0.01 | 0.01 |
| Capex / Sales | - | - | 0.27% | 0.31% | 0.12% | 0.05% |
| Announcement Date | 3/29/21 | 3/29/21 | 3/29/21 | 9/16/21 | 8/25/22 | 8/27/23 |
1AUD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +12.20% | 3.96M | |
| -13.61% | 194B | |
| +2.02% | 166B | |
| +2.37% | 153B | |
| +4.71% | 99.85B | |
| +5.88% | 77.56B | |
| +19.08% | 73.55B | |
| -7.01% | 71B | |
| -20.88% | 52.81B | |
| -5.37% | 47.86B |
- Stock Market
- Equities
- HMI Stock
- Financials Hiremii Limited
