Valuation Macquarie Technology Group Limited

Equities

Delayed Australian S.E. Other stock markets 09:22:19 2024-09-16 pm EDT			5-day change	1st Jan Change
79.90 ^AUD	+0.03%		+2.94%	+16.85%

Sep. 05	Australian Shares Rebound Despite RBA Governor Reinforcing Decision to Keep Rates Steady	MT
Sep. 05	Shares of Data Center Operators NEXTDC, Infratil Rise on Blackstone-AirTrunk Megadeal	MT

Fiscal Period: June	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	937.8	1,138	1,306	1,663	2,437	2,059	-	-
Change	-	21.33%	14.74%	27.39%	46.55%	-15.53%	-	-
Enterprise Value (EV) ¹	1,024	1,326	1,429	1,605	2,500	2,141	2,347	2,470
Change	-	29.58%	7.7%	12.33%	55.77%	-14.37%	9.65%	5.22%
P/E ratio	70.2x	90.3x	155x	83.7x	70.5x	54.6x	62.2x	62.2x
PBR	7.78x	-	8.96x	5.21x	5.35x	3.87x	3.61x	3.35x
PEG	-	-13.81x	-4.7x	1x	1.1x	5.96x	-5.1x	-505.81x
Capitalization / Revenue	3.52x	3.99x	4.22x	4.82x	6.71x	5.44x	5.08x	4.62x
EV / Revenue	3.85x	4.65x	4.62x	4.65x	6.88x	5.66x	5.79x	5.54x
EV / EBITDA	15.7x	18x	16.2x	15.6x	22.9x	18.7x	19.2x	17.9x
EV / EBIT	42.9x	63.5x	65.7x	42.1x	49x	35x	35.6x	32.2x
EV / FCF	-112x	-14.1x	552x	37.2x	-89x	-25.5x	-9.31x	-32.6x
FCF Yield	-0.89%	-7.07%	0.18%	2.69%	-1.12%	-3.92%	-10.7%	-3.06%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.627	0.586	0.391	0.816	1.341	1.464	1.285	1.283
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	266.2	285.1	309.3	345.1	363.3	378.4	405.3	445.9
EBITDA ¹	65.23	73.8	88.4	103.1	109.1	114.3	122.5	137.9
EBIT ¹	23.85	20.9	21.73	38.15	51.05	61.12	65.98	76.64
Net income ¹	13.54	12.5	8.456	17.69	33	37.24	32.7	32.72
Net Debt ¹	85.88	188.6	123	-58.51	62.21	81.75	288.3	410.8
Reference price ²	44.00	52.93	60.54	68.32	94.57	79.88	79.88	79.88
Nbr of stocks (in thousands)	21,313	21,497	21,565	24,344	25,774	25,774	-	-
Announcement Date	8/26/20	8/24/21	8/25/22	8/23/23	8/28/24	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
MACQUARIE TECHNOLOGY GROUP LIMITED	53.59x	5.56x	18.4x	-.--%	1.36B
SALESFORCE.COM, INC.	41.57x	6.18x	17.01x	+0.63%	243B
CLOUDFLARE, INC.	-247.95x	15.9x	81.23x	-.--%	26.85B
DYNATRACE, INC.	94.57x	8.39x	28.62x	-.--%	15.12B
NUTANIX, INC.	-977.17x	6.54x	34.8x	-.--%	14.57B
QUALYS, INC.	31.63x	6.83x	15.6x	-.--%	4.65B
DIGITALOCEAN HOLDINGS, INC.	60.28x	6.11x	15.93x	-.--%	3.71B
IONOS GROUP SE	18.34x	2.78x	9.6x	-.--%	3.64B
ALKAMI TECHNOLOGY, INC.	-69.76x	8.75x	123.21x	-.--%	2.99B
KINGDEE INTERNATIONAL SOFTWARE GROUP COMPANY LIMITED	-272.38x	2.28x	44.03x	-.--%	2.6B
Average	-126.73x	6.93x	38.84x	+0.06%	31.89B
Weighted average by Cap.	-30.59x	7.08x	24.88x	+0.48%