|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.650 AUD | -2.67% |
|
+0.83% | +6.10% |
| 06-15 | Mining Services Sector Too Strong for Transitory, Manageable Issues, Says Jefferies | MT |
| 06-12 | ASX Biggest Gainers | MT |
Company Valuation: Imdex Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 808.8 | 731.5 | 955.3 | 1,133 | 1,392 | 1,874 | - | - |
| Change | - | -9.56% | 30.6% | 18.64% | 22.83% | 34.59% | - | - |
| Enterprise Value (EV) 1 | 761.4 | 707.3 | 1,020 | 1,168 | 1,405 | 2,046 | 2,014 | 1,962 |
| Change | - | -7.11% | 44.25% | 14.53% | 20.27% | 45.58% | -1.55% | -2.56% |
| P/E | 26.2x | 17.1x | 23.8x | 34.9x | 26.6x | 34.7x | 28.2x | 23.4x |
| PBR | 3.2x | 2.46x | 1.72x | 1.98x | 2.21x | 2.83x | 2.67x | 2.51x |
| PEG | - | 0.4x | -0.9x | -1.7x | 0.4x | 11.75x | 1.2x | 1.1x |
| Capitalization / Revenue | 3.06x | 2.14x | 2.32x | 2.55x | 3.23x | 3.63x | 3.11x | 2.88x |
| EV / Revenue | 2.88x | 2.07x | 2.48x | 2.62x | 3.26x | 3.96x | 3.34x | 3.02x |
| EV / EBITDA | 10.1x | 6.74x | 8.32x | 8.94x | 11.1x | 12.8x | 10.8x | 9.45x |
| EV / EBIT | 17x | 10.3x | 12.5x | 15x | 19.1x | 21x | 16.9x | 14.3x |
| EV / FCF | 21.6x | 31.3x | -3.87x | 14.8x | 21.3x | 35x | 21.3x | 17.2x |
| FCF Yield | 4.63% | 3.19% | -25.8% | 6.74% | 4.7% | 2.86% | 4.69% | 5.81% |
| Dividend per Share 2 | 0.024 | 0.034 | 0.036 | 0.028 | 0.0253 | 0.0344 | 0.0495 | 0.0568 |
| Rate of return | 1.18% | 1.84% | 1.9% | 1.26% | 0.93% | 0.94% | 1.36% | 1.55% |
| EPS 2 | 0.078 | 0.108 | 0.0795 | 0.0636 | 0.1023 | 0.1053 | 0.1293 | 0.1559 |
| Distribution rate | 30.8% | 31.5% | 45.3% | 44% | 24.7% | 32.7% | 38.3% | 36.4% |
| Net sales 1 | 264.4 | 341.8 | 411.4 | 445.3 | 431.4 | 516.4 | 603 | 650.6 |
| EBITDA 1 | 75.5 | 104.9 | 122.6 | 130.7 | 126.4 | 159.5 | 187.3 | 207.7 |
| EBIT 1 | 44.72 | 68.65 | 81.39 | 77.67 | 73.71 | 97.64 | 119 | 136.9 |
| Net income 1 | 31.67 | 44.71 | 35 | 32.4 | 55.19 | 55.27 | 69.31 | 84.13 |
| Net Debt 1 | -47.35 | -24.2 | 64.9 | 35 | 13 | 171.9 | 140.2 | 88.58 |
| Reference price 2 | 2.040 | 1.845 | 1.890 | 2.220 | 2.720 | 3.650 | 3.650 | 3.650 |
| Nbr of stocks (in thousands) | 396,452 | 396,452 | 505,455 | 510,546 | 511,842 | 513,359 | - | - |
| Announcement Date | 15/08/21 | 14/08/22 | 27/08/23 | 20/08/24 | 24/08/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.61x | 4.06x | 13.15x | 0.92% | 1.35B | |
| 14.03x | - | - | 1.68% | 6.62B | |
| 12.66x | 1.89x | 8.97x | 2.42% | 3.92B | |
| 12.72x | 0.66x | 3.51x | 3.27% | 1.44B | |
| 31.53x | 1.03x | 7.19x | - | 827M | |
| Average | 21.31x | 1.91x | 8.20x | 2.07% | 2.83B | |
| Weighted average by Cap. | 16.60x | 1.95x | 8.48x | 1.99% |
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
- IMD Stock
- Valuation Imdex Limited
Select your edition
All financial news and data tailored to specific country editions
