Valuation ZIP Australian S.E.

Stocks

End-of-day quote Australian S.E. Other stock markets			5-day change	1st Jan Change
- ^AUD	-.--%		-.--%	-

Aug. 06	ASX Biggest Losers	MT
Aug. 06	ASX Most Active Stocks	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,100	302.7	338.1	1,645	3,963	3,563	-	-
Change	-	-92.62%	11.7%	386.51%	140.91%	-10.08%	-	-
Enterprise Value (EV) ¹	5,899	2,823	2,991	3,695	5,982	6,027	6,175	6,288
Change	-	-52.14%	5.94%	23.54%	61.89%	0.76%	2.44%	1.84%
P/E	-5.96x	-0.24x	-0.71x	395x	50.3x	29.8x	20.3x	16.2x
PBR	3.64x	0.69x	1.71x	8.57x	5.59x	4.92x	3.48x	2.73x
PEG	-	-0x	0x	-4x	0x	0.5x	0.4x	0.6x
Capitalization / Revenue	10.2x	0.49x	0.48x	1.88x	3.67x	2.65x	2.21x	1.89x
EV / Revenue	14.6x	4.55x	4.28x	4.22x	5.53x	4.49x	3.83x	3.33x
EV / EBITDA	-33.9x	-13.6x	-62.1x	53.6x	35.1x	24.3x	19.6x	17.9x
EV / EBIT	-22.2x	-11x	-14.6x	147x	57x	39.6x	27.6x	20.8x
EV / FCF	191x	-3.61x	-12x	14.5x	-86.3x	377x	50.6x	24.5x
FCF Yield	0.52%	-27.7%	-8.34%	6.9%	-1.16%	0.27%	1.98%	4.09%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-1.27	-1.813	-0.5747	0.0037	0.061	0.096	0.1408	0.1767
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	403.2	620	698.1	875.1	1,081	1,342	1,613	1,890
EBITDA ¹	-174.1	-207	-48.2	69	170.3	248.2	314.9	350.8
EBIT ¹	-265.9	-256.5	-204.7	25.1	104.9	152.1	223.6	302.8
Net income ¹	-653.1	-1,105	-414	3.657	79.9	118.2	178.6	239.7
Net Debt ¹	1,799	2,521	2,653	2,050	2,019	2,464	2,611	2,725
Reference price ²	7.570	0.440	0.410	1.460	3.070	2.860	2.860	2.860
Nbr of stocks (in thousands)	541,603	687,936	824,647	1,126,660	1,290,833	1,245,922	-	-
Announcement Date	8/24/21	8/25/22	8/28/23	8/26/24	8/21/25	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ROCKET COMPANIES, INC.	33.38x	4.64x	15.57x	-.--%	38.82B
BAJAJ FINSERV LTD.	26.22x	5.21x	25.82x	0.07%	33.75B
SHRIRAM FINANCE LIMITED	18.7x	12.53x	24.33x	1.07%	27.57B
SYNCHRONY FINANCIAL	8.36x	1.96x	3.68x	1.63%	25.57B
SOFI TECHNOLOGIES, INC.	30.66x	4.43x	13.36x	-.--%	23.74B
CHOLAMANDALAM INVESTMENT AND FINANCE COMPANY LIMITED	23.63x	18.96x	44.74x	0.15%	16.78B
MUTHOOT FINANCE LIMITED	12.14x	-	-	1.37%	12.19B
FIRSTCASH HOLDINGS, INC.	19.98x	-	-	-	8.78B
BAJAJ HOUSING FINANCE LIMITED	23.9x	39.71x	-	-.--%	7.51B
Average	21.89x	12.49x	21.25x	0.54%	21.63B
Weighted average by Cap.	23.30x	8.48x	19.90x	0.5%