|
Market Closed -
Australian S.E.
09:10:13 29/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 5.240 AUD | +0.96% |
|
-5.24% | -41.58% |
| 10-27 | Amotiv Limited authorizes a Buyback Plan. | CI |
| 10-27 | Amotiv Teams Up With Holley Performance Brands; Shares Reach 12-Year Low | MT |
Company Valuation: Amotiv Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,126 | 1,243 | 1,479 | 1,088 | 843.3 | 701.4 | - | - |
| Change | - | 10.39% | 19.05% | -26.47% | -22.48% | -16.83% | - | - |
| Enterprise Value (EV) 1 | 1,593 | 1,645 | 1,809 | 1,470 | 1,220 | 1,078 | 1,023 | 958.6 |
| Change | - | 3.26% | 9.98% | -18.73% | -17.03% | -11.6% | -5.12% | -6.31% |
| P/E | 35.2x | 12.8x | 15.1x | -10.5x | 11.3x | 7.02x | 6.28x | 5.87x |
| PBR | 1.94x | 1.4x | 1.58x | 1.56x | 1.19x | 0.92x | 0.86x | 0.81x |
| PEG | - | 0x | 17.34x | 0x | -0x | 0.2x | 0.5x | 0.84x |
| Capitalization / Revenue | 1.35x | 1.2x | 1.5x | 1.09x | 0.82x | 0.7x | 0.67x | 0.65x |
| EV / Revenue | 1.91x | 1.59x | 1.83x | 1.47x | 1.19x | 1.07x | 0.98x | 0.89x |
| EV / EBITDA | 8.53x | 7.42x | 8.08x | 6.49x | 5.3x | 4.77x | 4.31x | 3.9x |
| EV / EBIT | 10.7x | 9.91x | 10.6x | 8.67x | 7.08x | 6.42x | 5.72x | 5.17x |
| EV / FCF | 20.3x | 8.49x | 12x | 11.4x | 8.9x | 8.09x | 8.03x | 7.02x |
| FCF Yield | 4.92% | 11.8% | 8.37% | 8.8% | 11.2% | 12.4% | 12.5% | 14.2% |
| Dividend per Share 2 | 0.39 | 0.39 | 0.405 | 0.405 | 0.43 | 0.4209 | 0.4542 | 0.4725 |
| Rate of return | 4.88% | 4.42% | 3.86% | 5.06% | 6.83% | 8.03% | 8.67% | 9.02% |
| EPS 2 | 0.227 | 0.689 | 0.695 | -0.764 | 0.558 | 0.7467 | 0.8342 | 0.8928 |
| Distribution rate | 172% | 56.6% | 58.3% | -53% | 77.1% | 56.4% | 54.4% | 52.9% |
| Net sales 1 | 835.5 | 1,037 | 987.2 | 997.4 | 1,024 | 1,004 | 1,045 | 1,080 |
| EBITDA 1 | 186.8 | 221.8 | 223.8 | 226.4 | 230 | 225.8 | 237.4 | 245.8 |
| EBIT 1 | 149.5 | 166 | 170.2 | 169.5 | 172.2 | 167.9 | 178.8 | 185.5 |
| Net income 1 | 27.34 | 97.92 | 98.8 | -106.3 | 75.1 | 97.63 | 107.7 | 113.1 |
| Net Debt 1 | 467.1 | 402.1 | 329.4 | 382.3 | 376.5 | 376.9 | 321.7 | 257.2 |
| Reference price 2 | 7.990 | 8.820 | 10.500 | 8.010 | 6.300 | 5.240 | 5.240 | 5.240 |
| Nbr of stocks (in thousands) | 140,895 | 140,895 | 140,895 | 135,806 | 133,850 | 133,850 | - | - |
| Announcement Date | 14/08/22 | 14/08/23 | 13/08/24 | 12/08/25 | 10/08/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.95x | 1.07x | 4.73x | 8.16% | 489M | |
| 18.68x | 2.04x | 11.17x | 1.57% | 73.15B | |
| 15.99x | 1.11x | 8.51x | 2.33% | 36.7B | |
| 11.64x | 0.55x | 4.81x | 4.07% | 28.66B | |
| 12.64x | 0.53x | 3.79x | 4.64% | 27.76B | |
| 7.69x | 0.45x | 5.77x | 1.97% | 23.16B | |
| 15.72x | 2.67x | 9.47x | 3.85% | 19.99B | |
| 29.72x | 1.18x | 12.49x | 0.62% | 17.79B | |
| 10.26x | 0.48x | 4.72x | 3.11% | 16.92B | |
| 20.33x | 0.85x | 10.38x | 3.5% | 16.74B | |
| Average | 14.96x | 1.09x | 7.58x | 3.38% | 26.14B | |
| Weighted average by Cap. | 15.98x | 1.25x | 8.32x | 2.66% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AOV Stock
- Valuation Amotiv Limited
Select your edition
All financial news and data tailored to specific country editions
