Financials Lumos Diagnostics Holdings Limited

Equities

LDX

AU0000157091

Medical Equipment, Supplies & Distribution

Market Closed - Australian S.E. 02:10:44 2024-04-26 am EDT 5-day change 1st Jan Change
0.055 AUD -3.51% Intraday chart for Lumos Diagnostics Holdings Limited -1.79% -24.66%

Valuation

Fiscal Period: June 2022 2023
Capitalization 1 20.27 2.267
Enterprise Value (EV) 2 19.48 9.037
P/E ratio -0.32 x -0.19 x
Yield - -
Capitalization / Revenue 1.74 x 0.22 x
EV / Revenue 1.68 x 0.86 x
EV / EBITDA -0.76 x -1 x
EV / FCF -623,671 x -1,245,705 x
FCF Yield -0% -0%
Price to Book 1.13 x 0.24 x
Nbr of stocks (in thousands) 209,906 309,420
Reference price 3 0.0965 0.007326
Announcement Date 8/25/22 8/29/23
1USD in Million2AUD in Million3USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Junio 2018 2019 2020 2021 2022 2023
Net sales 1 2.594 6.382 8.396 25.06 11.63 10.54
EBITDA 1 -1.66 -3.93 -12.51 -14.42 -25.65 -9.074
EBIT 1 -1.739 -4.113 -12.81 -14.82 -26.88 -10.24
Operating Margin -67.04% -64.45% -152.58% -59.16% -231.17% -97.16%
Earnings before Tax (EBT) 1 -1.711 -7.416 -13.53 -20.13 -45.72 -8.971
Net income 1 -1.711 -6.546 -13.45 -20.13 -45.72 -8.971
Net margin -65.98% -102.57% -160.15% -80.33% -393.16% -85.15%
EPS - -0.3878 -0.5171 -0.1340 -0.3002 -0.0382
Free Cash Flow - -3.794 -16.44 0.4625 -31.24 -7.254
FCF margin - -59.45% -195.81% 1.85% -268.58% -68.86%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 12/16/20 12/16/20 12/16/20 8/29/21 8/25/22 8/29/23
1AUD in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2021 S2 2022 S1 2022 S2 2023 S1
Net sales 13.44 7.201 9.231 -
EBITDA -15.23 -12.54 - -
EBIT -11.34 -14.06 -15.68 -
Operating Margin -84.34% -195.23% -169.84% -
Earnings before Tax (EBT) - - - -
Net income 1 - - -49.74 -9.748
Net margin - - -538.83% -
EPS 2 - - - -0.0465
Dividend per Share - - - -
Announcement Date 8/29/21 2/27/22 8/25/22 2/26/23
1AUD in Million2AUD
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 6.61 10.5 4.72 - - 6.77
Net Cash position 1 - - - 49.1 0.78 -
Leverage (Debt/EBITDA) -3.98 x -2.667 x -0.3774 x - - -0.7461 x
Free Cash Flow - -3.79 -16.4 0.46 -31.2 -7.25
ROE (net income / shareholders' equity) - -63.4% -55.2% -36.6% -120% -65.5%
ROA (Net income/ Total Assets) - -10.7% -20% -10.6% -24.9% -20.5%
Assets 1 - 61.36 67.23 189.5 183.6 43.72
Book Value Per Share - 0.9800 0.1800 0.5200 0.0900 0.0300
Cash Flow per Share - 0.2600 0.0500 0.4000 0.0400 0.0100
Capex 1 2.27 3.6 9.45 13.7 2.52 0.13
Capex / Sales 87.71% 56.43% 112.5% 54.86% 21.69% 1.19%
Announcement Date 12/16/20 12/16/20 12/16/20 8/29/21 8/25/22 8/29/23
1AUD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. LDX Stock
  4. Financials Lumos Diagnostics Holdings Limited