Financials NOVONIX Australian S.E.

Equities

NVX

Electrical Components & Equipment

End-of-day quote Australian S.E. 5-day change 1st Jan Change
- AUD -.--% Intraday chart for NOVONIX -.--% -.--%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 64.07 425.5 4,447 715.6 359.2 435.1 - -
Enterprise Value (EV) 1 64.07 391.8 4,316 715.6 359.2 435.1 435.1 435.1
P/E ratio - - -188 x -16.5 x - - - -
Yield - - - - - - - -
Capitalization / Revenue 13.2 x 83.5 x 716 x 160 x 29 x 20.2 x 4.96 x 1.87 x
EV / Revenue 13.2 x 83.5 x 716 x 160 x 29 x 20.2 x 4.96 x 1.87 x
EV / EBITDA -2.62 x -31.9 x -334 x - -5.87 x -6.06 x -7.63 x -20 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book - 2.48 x 18.3 x - 1.26 x 2.51 x 9.67 x -5.78 x
Nbr of stocks (in thousands) 128,138 351,616 483,856 486,775 488,733 488,912 - -
Reference price 2 0.5000 1.210 9.190 1.470 0.7350 0.8900 0.8900 0.8900
Announcement Date 9/30/19 9/21/20 8/26/21 3/3/23 2/28/24 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 4.842 5.098 6.212 4.47 12.41 21.58 87.69 233
EBITDA 1 -24.45 -13.32 -13.3 - -61.18 -71.82 -57.02 -21.73
EBIT 1 -24.94 -14.7 -15 - -68.49 -90.16 -86 -65.96
Operating Margin -515.12% -288.28% -241.43% - -551.95% -417.85% -98.07% -28.31%
Earnings before Tax (EBT) - - -18.08 - - - - -
Net income - - -18.08 - - - - -
Net margin - - -290.99% - - - - -
EPS - - -0.0490 -0.0889 - - - -
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 9/30/19 9/21/20 8/26/21 3/3/23 2/28/24 - - -
1AUD in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 S1 2022 S1 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2
Net sales 1 - 5.082 6.121 6.369 6.935 14.64 38.07 49.63
EBITDA 1 - - - - -41.61 -30.21 -34.83 -22.19
EBIT 1 - - - - -49.63 -40.53 -47.32 -38.53
Operating Margin - - - - -715.6% -276.85% -124.29% -77.64%
Earnings before Tax (EBT) 1 - -28.85 - -28.27 -43.32 - - -
Net income 1 -10.77 -28.85 -43.88 -27.96 -47 - - -
Net margin - -567.65% -716.82% -438.96% -677.65% - - -
EPS 2 -0.0308 -0.0650 - -0.0462 -0.0920 - - -
Dividend per Share - - - - - - - -
Announcement Date 2/24/21 2/24/22 8/27/23 2/28/24 - - - -
1AUD in Million2AUD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - 33.7 130 - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) -110% -48.7% -14.4% - - - - -
ROA (Net income/ Total Assets) - -36.4% -13% - - - - -
Assets - - 139.1 - - - - -
Book Value Per Share 1 - 0.4900 0.5000 - 0.5800 0.3500 0.0900 -0.1500
Cash Flow per Share - -0.0400 -0.0200 - - - - -
Capex 2 7.35 5.5 26.4 - 29.6 481 433 554
Capex / Sales 151.89% 107.92% 425.25% - 238.15% 2,227.84% 494.03% 237.9%
Announcement Date 9/30/19 9/21/20 8/26/21 3/3/23 2/28/24 - - -
1AUD2AUD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.89 AUD
Average target price
1.1 AUD
Spread / Average Target
+23.60%
Consensus