Company Valuation: Tyro Payments Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 1,748 1,882 310.3 593.1 521.4 427.7 - -
Change - 7.72% -83.51% 91.13% -12.09% -17.98% - -
Enterprise Value (EV) 1 1,650 1,873 273.4 550.5 470.7 351.9 317.7 280.1
Change - 13.51% -85.4% 101.33% -14.51% -25.24% -9.72% -11.82%
P/E ratio -43.8x -62.4x -10.5x 102x 20.9x 26.5x 20.1x 16.9x
PBR 9.22x 10.4x 1.95x 3.34x 2.51x 1.89x 1.69x 1.51x
PEG - 2.4x 3.87x -1x 0x -0.7x 0.6x 0.9x
Capitalization / Revenue 8.29x 7.89x 0.95x 1.35x 1.05x 0.87x 0.81x 0.76x
EV / Revenue 7.83x 7.85x 0.84x 1.25x 0.95x 0.72x 0.6x 0.5x
EV / EBITDA -377x 388x 25.6x 13x 8.45x 5.78x 4.62x 3.58x
EV / EBIT -65x -64x -10.4x 92.3x 22.6x 13.6x 9.74x 6.78x
EV / FCF - -103x -5.52x 138x 15.5x 12.3x 9.17x 7.14x
FCF Yield - -0.97% -18.1% 0.72% 6.46% 8.12% 10.9% 14%
Dividend per Share 2 - - - - - - - 0.005
Rate of return - - - - - - - 0.62%
EPS 2 -0.0799 -0.059 -0.0574 0.0112 0.0477 0.0306 0.0402 0.0479
Distribution rate - - - - - - - 10.4%
Net sales 1 210.7 238.5 326.1 439.8 497.7 490.7 527.1 563.3
EBITDA 1 -4.372 4.824 10.67 42.3 55.68 60.85 68.78 78.21
EBIT 1 -25.38 -29.26 -26.21 5.962 20.86 25.91 32.61 41.33
Net income 1 -38.06 -29.82 -29.62 6.013 25.7 17.37 24.65 26.16
Net Debt 1 -97.1 -9.04 -36.88 -42.6 -50.77 -75.81 -110 -147.6
Reference price 2 3.5000 3.6800 0.6000 1.1400 0.9950 0.8100 0.8100 0.8100
Nbr of stocks (in thousands) 499,286 511,511 517,214 520,296 524,056 528,025 - -
Announcement Date 8/17/20 8/25/21 8/28/22 8/28/23 8/25/24 - - -
1AUD in Million2AUD
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
26.49x0.72x5.78x-.--% 269M
40.42x8.05x16.86x-.--% 131B
44.4x1.85x15.05x-.--% 48.26B
20.31x4.56x9.1x0.93% 27.9B
25.26x7.63x14.13x-.--% 26.15B
27.72x5.85x15.62x-.--% 13.71B
48.94x2.86x14.59x-.--% 8.61B
15.84x3.12x7.09x3.82% 7.96B
19.66x3.52x8.04x-.--% 6.14B
-50.76x5.82x-31.84x-.--% 5.65B
Average 21.83x 4.40x 7.44x percentage-no-prefix 27.59B
Weighted average by Cap. 34.23x 6.01x 13.88x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. TYR Stock
  4. Valuation Tyro Payments Limited