WEEBIT NANO LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.94 AUD | -1.34% |
|
+1.38% | -31.15% |
| Apr. 02 | Transcript : Weebit Nano Limited - Special Call | |
| Mar. 21 | Transcript : Weebit Nano Limited - Special Call |
Valuation
| Fiscal Period: Juni | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 95.23 | 28.01 | 21.3 | 203.1 | 410.1 | 950.4 |
| Enterprise Value (EV) 1 | 91.87 | 26.33 | 17.31 | 181.4 | 360.3 | 862.8 |
| P/E ratio | -20.7 x | -4.07 x | -4.65 x | -16.4 x | -12.9 x | -22.8 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | - | - | - | - | - |
| EV / Revenue | - | - | - | - | - | - |
| EV / EBITDA | -20.7 x | -3.73 x | -4.15 x | -16.2 x | -13.1 x | -21.6 x |
| EV / FCF | -51.3 x | -8.38 x | -55.3 x | -60 x | -31.6 x | -133 x |
| FCF Yield | -1.95% | -11.9% | -1.81% | -1.67% | -3.17% | -0.75% |
| Price to Book | 27.3 x | 17.5 x | 6.37 x | 9.59 x | 7.46 x | 11.2 x |
| Nbr of stocks (in thousands) | 57,713 | 63,649 | 80,389 | 122,703 | 172,304 | 187,460 |
| Reference price 2 | 1.650 | 0.4400 | 0.2650 | 1.655 | 2.380 | 5.070 |
| Announcement Date | 9/28/18 | 8/27/19 | 8/25/20 | 8/26/21 | 8/25/22 | 8/24/23 |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Juni | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales | - | - | - | - | - | - |
| EBITDA 1 | -4.443 | -7.053 | -4.173 | -11.23 | -27.48 | -39.99 |
| EBIT 1 | -4.452 | -7.065 | -4.186 | -11.24 | -27.5 | -40.3 |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | -4.302 | -6.694 | -4.021 | -11.26 | -27.7 | -39.04 |
| Net income 1 | -4.302 | -6.694 | -4.021 | -11.26 | -27.7 | -39.04 |
| Net margin | - | - | - | - | - | - |
| EPS 2 | -0.0796 | -0.1082 | -0.0570 | -0.1010 | -0.1850 | -0.2220 |
| Free Cash Flow 1 | -1.791 | -3.141 | -0.3133 | -3.024 | -11.41 | -6.491 |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 9/28/18 | 8/27/19 | 8/25/20 | 8/26/21 | 8/25/22 | 8/24/23 |
1AUD in Million2AUD
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 3.36 | 1.67 | 3.99 | 21.7 | 49.8 | 87.7 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -1.79 | -3.14 | -0.31 | -3.02 | -11.4 | -6.49 |
| ROE (net income / shareholders' equity) | -178% | -263% | -163% | -91.9% | -72.7% | -55.9% |
| ROA (Net income/ Total Assets) | -95.5% | -148% | -80.7% | -52.6% | -43.4% | -34.4% |
| Assets 1 | 4.505 | 4.532 | 4.982 | 21.41 | 63.83 | 113.6 |
| Book Value Per Share 2 | 0.0600 | 0.0300 | 0.0400 | 0.1700 | 0.3200 | 0.4500 |
| Cash Flow per Share 2 | 0.0600 | 0.0300 | 0.0500 | 0.1800 | 0.2900 | 0.4700 |
| Capex 1 | 0.01 | 0.04 | 0.01 | 0.02 | 0.24 | 0.04 |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 9/28/18 | 8/27/19 | 8/25/20 | 8/26/21 | 8/25/22 | 8/24/23 |
1AUD in Million2AUD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Chiffre d''affaires - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -31.15% | 362M | |
| -13.60% | 7.91B | |
| +6.26% | 5.57B | |
| +36.54% | 4.31B | |
| +13.40% | 1.2B | |
| +2.14% | 1.14B | |
| +1.97% | 1.04B | |
| -3.12% | 959M | |
| -13.90% | 921M | |
| -32.01% | 742M |
- Stock Market
- Equities
- WBT Stock
- Financials Weebit Nano Limited
