Valuation Imdex Limited

Equities

Market Closed - Australian S.E. Other stock markets 12:10:09 2025-12-12 am EST			5-day change	1st Jan Change
3.280 ^AUD	+2.18%		-0.30%	+41.38%

Dec. 02	Imdex's Acquisitions May Round Out 'Rock Knowledge' Sensors, Software Suite As Activity Cycle Resumes Growth, Euroz Hartleys Says	MT
Dec. 02	Jarden Adjusts Imdex's Price Target to AU$2.90 from AU$2.75, Keeps at Sell	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	808.8	731.5	955.3	1,133	1,392	1,679	-	-
Change	-	-9.56%	30.6%	18.64%	22.83%	20.59%	-	-
Enterprise Value (EV) ¹	761.4	707.3	1,020	1,168	1,405	1,757	1,721	1,740
Change	-	-7.11%	44.25%	14.53%	20.27%	25.02%	-2.02%	1.06%
P/E ratio	26.2x	17.1x	23.8x	34.9x	26.6x	33x	27.7x	23x
PBR	3.2x	2.46x	1.72x	1.98x	2.21x	2.54x	2.42x	2.28x
PEG	-	0.4x	-0.9x	-1.7x	0.4x	-12.23x	1.5x	1.1x
Capitalization / Revenue	3.06x	2.14x	2.32x	2.55x	3.23x	3.42x	3.04x	2.84x
EV / Revenue	2.88x	2.07x	2.48x	2.62x	3.26x	3.58x	3.12x	2.95x
EV / EBITDA	10.1x	6.74x	8.32x	8.94x	11.1x	11.8x	9.99x	9.25x
EV / EBIT	17x	10.3x	12.5x	15x	19.1x	19.8x	16.2x	14.4x
EV / FCF	21.6x	31.3x	-3.87x	14.8x	21.3x	264x	20.4x	17.8x
FCF Yield	4.63%	3.19%	-25.8%	6.74%	4.7%	0.38%	4.9%	5.63%
Dividend per Share ²	0.024	0.034	0.036	0.028	0.0253	0.0339	0.0473	0.0544
Rate of return	1.18%	1.84%	1.9%	1.26%	0.93%	1.03%	1.44%	1.66%
EPS ²	0.078	0.108	0.0795	0.0636	0.1023	0.0995	0.1185	0.1426
Distribution rate	30.8%	31.5%	45.3%	44%	24.7%	34.1%	40%	38.1%
Net sales ¹	264.4	341.8	411.4	445.3	431.4	491	551.7	590.5
EBITDA ¹	75.5	104.9	122.6	130.7	126.4	149.5	172.4	188
EBIT ¹	44.72	68.65	81.39	77.67	73.71	88.56	106.6	120.9
Net income ¹	31.67	44.71	35	32.4	55.19	52.57	63.3	75.14
Net Debt ¹	-47.35	-24.2	64.9	35	13	77.9	42.5	60.72
Reference price ²	2.040	1.845	1.890	2.220	2.720	3.280	3.280	3.280
Nbr of stocks (in thousands)	396,452	396,452	505,455	510,546	511,842	511,842	-	-
Announcement Date	8/15/21	8/14/22	8/27/23	8/20/24	8/24/25	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IMDEX LIMITED	32.95x	3.58x	11.75x	1.03%	1.11B
JCHX MINING MANAGEMENT CO.,LTD.	18.08x	-	-	1.04%	6.15B
FLSMIDTH & CO. A/S	38.3x	1.72x	10.25x	2.21%	3.63B
PERENTI LIMITED	15.46x	0.81x	4.17x	2.69%	1.79B
MAJOR DRILLING GROUP INTERNATIONAL INC.	37.4x	1.25x	9.64x	-	779M
Average	28.44x	1.84x	8.95x	1.74%	2.69B
Weighted average by Cap.	25.53x	1.73x	8.93x	1.61%