Valuation Big River Industries Limited

Stocks

Market Closed - Australian S.E. Other stock markets 10:10:11 14/07/2026 +04			5-day change	1st Jan Change
1.430 ^AUD	-0.69%		+2.14%	+1.78%

06-29	Big River Industries Expects Revenue to be Softer in Fiscal Q4 Due to Wet Weather Events	MT
02-27	Taylor Collison Upgrades Big River Industries to Outperform from Speculative Buy	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	177.4	174.3	206.7	115.7	119.5	135.6	-	-
Change	-	-1.72%	18.58%	-44.04%	3.36%	13.46%	-	-
Enterprise Value (EV) ¹	222.7	218.3	244.8	173.9	172.2	179.4	183.3	181.5
Change	-	-1.99%	12.16%	-28.97%	-0.96%	4.14%	2.18%	-0.97%
P/E	85.3x	8.31x	9.45x	14.3x	-8.1x	29.1x	17x	11.1x
PBR	-	-	3.45x	2.2x	2.1x	2.26x	2.25x	2.11x
PEG	-	0x	2.9x	-0.2x	0x	-0x	0.2x	0.2x
Capitalization / Revenue	0.63x	0.43x	0.46x	0.28x	0.3x	0.32x	0.29x	0.28x
EV / Revenue	0.79x	0.53x	0.54x	0.42x	0.43x	0.42x	0.4x	0.37x
EV / EBITDA	10.1x	4.54x	4.75x	5.34x	6x	5.78x	4.87x	4.2x
EV / EBIT	17.8x	6.1x	6.5x	10.1x	14.6x	13.9x	10.4x	7.76x
EV / FCF	18.4x	7.02x	5.99x	11x	8.15x	9.39x	8.15x	5.53x
FCF Yield	5.43%	14.2%	16.7%	9.08%	12.3%	10.6%	12.3%	18.1%
Dividend per Share ²	0.056	0.155	0.186	0.14	0.04	0.0408	0.055	0.0838
Rate of return	2.55%	7.31%	7.47%	10.3%	2.86%	2.83%	3.82%	5.82%
EPS ²	0.0258	0.2551	0.2634	0.0947	-0.1728	0.0494	0.0848	0.1294
Distribution rate	217%	60.8%	70.6%	148%	-23.1%	82.6%	64.9%	64.8%
Net sales ¹	281.4	409.3	449.5	414.7	405.1	427.7	463.8	490.5
EBITDA ¹	21.94	48.04	51.54	32.58	28.69	31.02	37.63	43.2
EBIT ¹	12.53	35.8	37.7	17.3	11.8	12.91	17.59	23.38
Net income ¹	1.816	21.3	22.1	8.034	-14.75	4.45	8.127	12.45
Net Debt ¹	45.34	43.97	38.13	58.25	52.7	43.74	47.64	45.88
Reference price ²	2.200	2.120	2.490	1.355	1.400	1.440	1.440	1.440
Nbr of stocks (in thousands)	80,625	82,228	83,015	85,363	85,391	94,191	-	-
Announcement Date	23/08/21	25/08/22	23/08/23	21/08/24	25/08/25	-	-	-

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.($)
BIG RIVER INDUSTRIES LIMITED	29.15x	0.42x	5.78x	2.83%	94.11M
SVENSKA CELLULOSA AKTIEBOLAGET SCA	29.05x	4.1x	14.77x	3.19%	7.17B
UFP INDUSTRIES, INC.	19.22x	0.66x	7.95x	-	4.78B
CANFOR CORPORATION	-6.22x	0.42x	13.1x	-	1.12B
GREENLAM INDUSTRIES LIMITED	42.53x	2.13x	18.17x	0.38%	696M
Average	22.74x	1.55x	11.95x	2.13%	2.77B
Weighted average by Cap.	23.49x	2.49x	12.39x	2.94%