|
Market Closed -
Australian S.E.
09:10:10 28/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 5.190 AUD | +2.77% |
|
-8.63% | -42.14% |
| 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 | 694.7 | - | - |
| Change | - | 10.39% | 19.05% | -26.47% | -22.48% | -17.62% | - | - |
| Enterprise Value (EV) 1 | 1,593 | 1,645 | 1,809 | 1,470 | 1,220 | 1,072 | 1,016 | 951.9 |
| Change | - | 3.26% | 9.98% | -18.73% | -17.03% | -12.15% | -5.15% | -6.35% |
| P/E | 35.2x | 12.8x | 15.1x | -10.5x | 11.3x | 6.95x | 6.22x | 5.81x |
| PBR | 1.94x | 1.4x | 1.58x | 1.56x | 1.19x | 0.91x | 0.85x | 0.8x |
| PEG | - | 0x | 17.34x | 0x | -0x | 0.2x | 0.5x | 0.83x |
| Capitalization / Revenue | 1.35x | 1.2x | 1.5x | 1.09x | 0.82x | 0.69x | 0.66x | 0.64x |
| EV / Revenue | 1.91x | 1.59x | 1.83x | 1.47x | 1.19x | 1.07x | 0.97x | 0.88x |
| EV / EBITDA | 8.53x | 7.42x | 8.08x | 6.49x | 5.3x | 4.73x | 4.28x | 3.86x |
| EV / EBIT | 10.7x | 9.91x | 10.6x | 8.67x | 7.08x | 6.37x | 5.69x | 5.12x |
| EV / FCF | 20.3x | 8.49x | 12x | 11.4x | 8.9x | 8.04x | 7.98x | 6.97x |
| FCF Yield | 4.92% | 11.8% | 8.37% | 8.8% | 11.2% | 12.4% | 12.5% | 14.3% |
| Dividend per Share 2 | 0.39 | 0.39 | 0.405 | 0.405 | 0.43 | 0.4236 | 0.4555 | 0.4752 |
| Rate of return | 4.88% | 4.42% | 3.86% | 5.06% | 6.83% | 8.16% | 8.78% | 9.16% |
| 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% | 56.7% | 54.6% | 53.2% |
| Net sales 1 | 835.5 | 1,037 | 987.2 | 997.4 | 1,024 | 1,006 | 1,046 | 1,081 |
| EBITDA 1 | 186.8 | 221.8 | 223.8 | 226.4 | 230 | 226.4 | 237.6 | 246.4 |
| EBIT 1 | 149.5 | 166 | 170.2 | 169.5 | 172.2 | 168.2 | 178.7 | 185.9 |
| Net income 1 | 27.34 | 97.92 | 98.8 | -106.3 | 75.1 | 98.28 | 108.3 | 114.3 |
| 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 | 5.190 | 5.190 | 5.190 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.7x | 1.04x | 4.62x | 8.49% | 475M | |
| 18.65x | 2.03x | 11.15x | 1.58% | 73.05B | |
| 15.72x | 1.09x | 8.37x | 2.37% | 36.16B | |
| 11.79x | 0.56x | 4.87x | 4.02% | 29.09B | |
| 12.3x | 0.51x | 3.69x | 4.77% | 27.23B | |
| 7.26x | 0.42x | 5.43x | 2.09% | 22.16B | |
| 15.6x | 2.64x | 9.36x | 3.88% | 19.78B | |
| 29.12x | 1.16x | 12.25x | 0.63% | 17.48B | |
| 20.4x | 0.83x | 10.11x | 3.48% | 16.79B | |
| 10.31x | 0.48x | 4.74x | 3.09% | 17.02B | |
| Average | 14.78x | 1.08x | 7.46x | 3.44% | 25.92B | |
| Weighted average by Cap. | 15.85x | 1.24x | 8.22x | 2.69% |
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
