MULTISTACK INTERNATIONAL LIMITED Financials Multistack International Limited
Equities
MSI
AU000000MSI3
Electrical Components & Equipment
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.009 AUD | -30.77% |
|
-30.77% | +80.00% |
| Mar. 18 | Multistack International Secures $650,000 Loan to Fund Operations | MT |
| Feb. 16 | Multistack International's Net Loss Narrows in 2023 | MT |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 0.6738 | 0.6738 | 1.909 | 5.997 | 1.908 | 0.6815 |
| Enterprise Value (EV) 1 | -1.755 | -0.5305 | 3.278 | 7.37 | 3.927 | 3.409 |
| P/E ratio | -0.94 x | -0.75 x | -5.15 x | -5.29 x | -1.04 x | -0.76 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.94 x | 1.2 x | 3.18 x | 9.31 x | 3.02 x | 0.39 x |
| EV / Revenue | -2.46 x | -0.95 x | 5.46 x | 11.4 x | 6.21 x | 1.93 x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | 11.4 x | 0.78 x | -1.33 x | -37.1 x | 269 x | -7.17 x |
| FCF Yield | 8.79% | 128% | -75% | -2.7% | 0.37% | -13.9% |
| Price to Book | 0.38 x | 0.8 x | 3.99 x | 11 x | -1.48 x | -0.31 x |
| Nbr of stocks (in thousands) | 112,304 | 112,304 | 112,304 | 136,304 | 136,304 | 136,304 |
| Reference price 2 | 0.006000 | 0.006000 | 0.0170 | 0.0440 | 0.0140 | 0.005000 |
| Announcement Date | 3/21/19 | 3/27/20 | 3/31/21 | 3/25/22 | 3/21/23 | 3/28/24 |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 0.7135 | 0.5601 | 0.6008 | 0.6439 | 0.6328 | 1.763 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | -0.9043 | -0.8649 | -1.155 | -0.8635 | -0.7188 | -0.9155 |
| Operating Margin | -126.74% | -154.43% | -192.31% | -134.12% | -113.59% | -51.92% |
| Earnings before Tax (EBT) 1 | -0.9224 | -0.9024 | -0.3683 | -1.133 | -1.832 | -0.8921 |
| Net income 1 | -0.7138 | -0.9024 | -0.3683 | -1.133 | -1.832 | -0.8921 |
| Net margin | -100.04% | -161.12% | -61.3% | -175.97% | -289.57% | -50.6% |
| EPS 2 | -0.006399 | -0.008034 | -0.003300 | -0.008312 | -0.0134 | -0.006544 |
| Free Cash Flow 1 | -0.1543 | -0.6771 | -2.46 | -0.1987 | 0.0146 | -0.4754 |
| FCF margin | -21.62% | -120.9% | -409.46% | -30.86% | 2.31% | -26.96% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/21/19 | 3/27/20 | 3/31/21 | 3/25/22 | 3/21/23 | 3/28/24 |
1AUD in Million2AUD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 1.37 | 1.37 | 2.02 | 2.73 |
| Net Cash position 1 | 2.43 | 1.2 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -0.15 | -0.68 | -2.46 | -0.2 | 0.01 | -0.48 |
| ROE (net income / shareholders' equity) | -33.6% | -69.5% | -55.5% | -221% | 495% | 51.5% |
| ROA (Net income/ Total Assets) | -19.6% | -21.9% | -20.9% | -10.4% | -8.45% | -13.7% |
| Assets 1 | 3.635 | 4.118 | 1.762 | 10.87 | 21.68 | 6.503 |
| Book Value Per Share 2 | 0.0200 | 0.0100 | 0 | 0 | -0.0100 | -0.0200 |
| Cash Flow per Share 2 | 0 | 0.0100 | 0 | 0.0100 | 0.0100 | 0 |
| Capex | - | - | 2.65 | - | - | - |
| Capex / Sales | - | - | 440.48% | - | - | - |
| Announcement Date | 3/21/19 | 3/27/20 | 3/31/21 | 3/25/22 | 3/21/23 | 3/28/24 |
1AUD in Million2AUD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +80.00% | 820K | |
| +26.06% | 139B | |
| +37.13% | 132B | |
| +15.98% | 64.57B | |
| +1.16% | 38.61B | |
| +101.56% | 36.24B | |
| +7.40% | 32.53B | |
| -13.12% | 30.75B | |
| +7.44% | 28.73B | |
| +28.66% | 27.09B |
- Stock Market
- Equities
- MSI Stock
- Financials Multistack International Limited
