Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.089 AUD | +3.49% | +2.30% | +56.14% |
Apr. 17 | Euroz Hartleys Adjusts Pantoro’s Price Target to AU$0.09 From AU$0.08, Keeps on Speculative Buy | MT |
Apr. 16 | Pantoro Logs AU$57 Million Revenue in Fiscal Q3 | MT |
Valuation
Fiscal Period: Juni | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 215.2 | 311.6 | 281.7 | 299.3 | 338.7 | 463.2 | - | - |
Enterprise Value (EV) 1 | 162.3 | 303.5 | 254.1 | 303.7 | 375.7 | 481.4 | 420 | 328.8 |
P/E ratio | 200 x | -10.6 x | 23 x | -25.7 x | -1.96 x | -33.2 x | 5.81 x | 5.64 x |
Yield | - | - | - | - | - | - | - | - |
Capitalization / Revenue | 2.79 x | 3.79 x | 3.21 x | 4.07 x | 3.44 x | 2.03 x | 1.51 x | 1.43 x |
EV / Revenue | 2.11 x | 3.7 x | 2.89 x | 4.13 x | 3.81 x | 2.11 x | 1.37 x | 1.02 x |
EV / EBITDA | 9.51 x | 15.7 x | 7.2 x | 14.1 x | -13.7 x | 23.2 x | 3.17 x | 2.4 x |
EV / FCF | -14.5 x | -12.1 x | -14.2 x | -5.64 x | -4.4 x | -28.5 x | 6.8 x | 3.62 x |
FCF Yield | -6.9% | -8.24% | -7.02% | -17.7% | -22.7% | -3.51% | 14.7% | 27.6% |
Price to Book | - | - | - | - | 0.43 x | 1.24 x | 1.03 x | 0.9 x |
Nbr of stocks (in thousands) | 1,075,944 | 1,175,944 | 1,408,398 | 1,575,045 | 4,704,031 | 5,204,031 | - | - |
Reference price 2 | 0.2000 | 0.2650 | 0.2000 | 0.1900 | 0.0720 | 0.0890 | 0.0890 | 0.0890 |
Announcement Date | 9/27/19 | 9/27/20 | 9/24/21 | 9/27/22 | 9/29/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 77.04 | 82.14 | 87.79 | 73.52 | 98.54 | 228.7 | 307.2 | 323.9 |
EBITDA 1 | 17.06 | 19.33 | 35.28 | 21.58 | -27.44 | 20.73 | 132.6 | 137.2 |
EBIT 1 | 0.9249 | -10.83 | 14.24 | -5.035 | -69.33 | -4.23 | 102.5 | 101.7 |
Operating Margin | 1.2% | -13.19% | 16.21% | -6.85% | -70.36% | -1.85% | 33.37% | 31.39% |
Earnings before Tax (EBT) 1 | 0.8327 | -29.17 | 12 | -10.74 | -106.6 | -10.05 | 98.5 | 100.1 |
Net income 1 | 0.8327 | -29.17 | 12 | -10.74 | -74.64 | -14.13 | 81.02 | 83.28 |
Net margin | 1.08% | -35.52% | 13.67% | -14.61% | -75.74% | -6.18% | 26.38% | 25.71% |
EPS 2 | 0.001000 | -0.0249 | 0.008700 | -0.007400 | -0.0367 | -0.002680 | 0.0153 | 0.0158 |
Free Cash Flow 1 | -11.2 | -25 | -17.84 | -53.89 | -85.41 | -16.9 | 61.75 | 90.8 |
FCF margin | -14.54% | -30.44% | -20.32% | -73.3% | -86.67% | -7.39% | 20.1% | 28.03% |
FCF Conversion (EBITDA) | - | - | - | - | - | - | 46.59% | 66.16% |
FCF Conversion (Net income) | - | - | - | - | - | - | 76.21% | 109.04% |
Dividend per Share 2 | - | - | - | - | - | - | - | - |
Announcement Date | 9/27/19 | 9/27/20 | 9/24/21 | 9/27/22 | 9/29/23 | - | - | - |
Balance Sheet Analysis
Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | 4.46 | 37 | 18.2 | - | - |
Net Cash position 1 | 52.9 | 8.11 | 27.6 | - | - | - | 43.1 | 134 |
Leverage (Debt/EBITDA) | - | - | - | 0.2065 x | -1.347 x | 0.8787 x | - | - |
Free Cash Flow 1 | -11.2 | -25 | -17.8 | -53.9 | -85.4 | -16.9 | 61.8 | 90.8 |
ROE (net income / shareholders' equity) | 1.32% | -30.7% | 9.79% | -6.16% | -28.1% | -3.85% | 19.1% | 16.9% |
ROA (Net income/ Total Assets) | 1.04% | -20.5% | 6.26% | -4.16% | -18.4% | -2% | 14% | 15% |
Assets 1 | 80.07 | 142 | 191.9 | 258 | 404.8 | 706.5 | 578.8 | 555.2 |
Book Value Per Share 2 | - | - | - | - | 0.1700 | 0.0700 | 0.0900 | 0.1000 |
Cash Flow per Share 2 | 0.0200 | - | - | - | -0.0100 | 0 | 0.0300 | 0.0300 |
Capex 1 | 24 | 2.72 | 11.7 | 34.2 | 16 | 38.2 | 47.4 | 33.8 |
Capex / Sales | 31.14% | 3.31% | 13.31% | 46.52% | 16.25% | 16.71% | 15.41% | 10.43% |
Announcement Date | 9/27/19 | 9/27/20 | 9/24/21 | 9/27/22 | 9/29/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+56.14% | 302M | |
+3.24% | 49.27B | |
+19.45% | 32.63B | |
-2.42% | 29.96B | |
+12.88% | 24.43B | |
+10.62% | 11.31B | |
+27.61% | 9.95B | |
-.--% | 8.61B | |
+14.84% | 8.27B | |
+2.99% | 8.19B |
- Stock Market
- Equities
- PNR Stock
- Financials Pantoro Limited