Company Valuation: OncoSil Medical Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2019 2020 2021 2022 2023 2024
Capitalization 1 33.43 95.29 42.26 39.65 23.71 13.33
Change - 185.06% -55.65% -6.18% -40.2% -43.79%
Enterprise Value (EV) 1 25.74 74.4 30.5 28.67 14.49 8.898
Change - 189.07% -59% -6% -49.47% -38.58%
P/E ratio -3.89x -17.7x -4.14x -3.02x -1.2x -0.74x
PBR 3.13x 4.35x 3.61x 3.55x 2.4x 2.81x
PEG - 0.3x -0x -0.9x 0x 0x
Capitalization / Revenue 9.22x 34.5x 32.5x 37.3x 16.2x 8.51x
EV / Revenue 7.1x 26.9x 23.5x 27x 9.87x 5.68x
EV / EBITDA -2.94x -16.8x -2.9x -2.72x -1.28x -0.74x
EV / EBIT -2.93x -16.7x -2.89x -2.71x -1.28x -0.74x
EV / FCF -5.86x -24.8x -5.93x -4.55x -2.03x -1.36x
FCF Yield -17.1% -4.03% -16.9% -22% -49.3% -73.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -5.452 -2.6 -5.12 -5.292 -4.017 -2.16
Distribution rate - - - - - -
Net sales 1 3.626 2.764 1.298 1.063 1.467 1.565
EBITDA 1 -8.747 -4.419 -10.51 -10.55 -11.32 -11.98
EBIT 1 -8.786 -4.446 -10.54 -10.58 -11.34 -11.98
Net income 1 -8.567 -4.262 -10.43 -10.73 -11.34 -11.91
Net Debt 1 -7.689 -20.89 -11.76 -10.98 -9.223 -4.431
Reference price 2 21.200 45.999 21.200 15.999 4.800 1.600
Nbr of stocks (in thousands) 1,577 2,072 1,993 2,478 4,940 8,330
Announcement Date 8/22/19 8/19/20 8/18/21 8/30/22 8/31/23 9/30/24
1AUD in Million2AUD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.03M
37.15x12.26x27.92x0.75% 709B
14.75x4.45x12.66x3.18% 396B
26.07x6.52x13.7x3.43% 337B
16.67x6.04x12.08x3.04% 301B
14.12x3.48x8.61x3.85% 258B
17.19x4.58x11.09x3.32% 234B
22.1x4.13x12.15x2.29% 218B
10.56x3.43x7.41x3.9% 207B
22.86x5.83x11.25x3.21% 161B
Average 20.16x 5.64x 12.99x 3% 282.05B
Weighted average by Cap. 22.80x 6.73x 15.55x 2.64%
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. OSL Stock
  4. Valuation OncoSil Medical Limited