Company Valuation: Mindax Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 131.1 113.9 126.8 88.1 135.3 44.9
Change - -13.11% 11.34% -30.54% 53.61% -66.82%
Enterprise Value (EV) 1 129.9 112.2 122.2 87.69 134.1 44.82
Change - -13.61% 8.88% -28.24% 52.9% -66.57%
P/E -86.1x 8.35x -22x -38.6x -44.5x -27.4x
PBR 34x 6.12x 6.66x 4.98x 7.27x 2.13x
PEG - -0x 0x 0.6x -2.4x 0.6x
Capitalization / Revenue 1,659,563x 1,900x 63,412,322x 29,425x 123,028x 11,549x
EV / Revenue 1,644,518x 1,872x 61,098,534x 29,287x 121,882x 11,527x
EV / EBITDA -68.2x -103x -63.8x -34.1x -51.5x -18.1x
EV / EBIT -68.1x -103x -63.5x -33.2x -50.2x -17.6x
EV / FCF -57.9x -290x -69.6x -43.9x -75.2x -11.8x
FCF Yield -1.73% -0.34% -1.44% -2.28% -1.33% -8.45%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.000813 0.007063 -0.002815 -0.001115 -0.001326 -0.000693
Distribution rate - - - - - -
Net sales 1 0.000079 0.06 0.000002 0.002994 0.0011 0.003888
EBITDA 1 -1.906 -1.085 -1.914 -2.575 -2.604 -2.477
EBIT 1 -1.907 -1.086 -1.926 -2.639 -2.671 -2.54
Net income 1 -1.132 13.42 -5.568 -2.282 -2.852 -1.632
Net Debt 1 -1.189 -1.682 -4.628 -0.4114 -1.26 -0.0831
Reference price 2 0.0700 0.0590 0.0620 0.0430 0.0590 0.0190
Nbr of stocks (in thousands) 1,872,936 1,930,698 2,045,559 2,048,784 2,293,739 2,363,219
Announcement Date 30/09/21 29/09/22 22/09/23 26/09/24 30/09/25 30/09/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 58.97M
15.81x3.7x6.71x3.67% 206B
10.37x2.48x5.48x5.76% 143B
13.82x4.08x6.74x3.59% 97.22B
11.02x0.37x5.89x3.14% 83.78B
26.18x5.84x15.66x-.--% 58.29B
117.47x3.09x7.56x1.72% 55.38B
13.94x2.97x5.67x0.56% 31.32B
10.78x3.43x5.19x5.69% 23.23B
10.29x3.79x6.4x4.79% 22.94B
Average 25.52x 3.31x 7.26x 3.21% 72.12B
Weighted average by Cap. 22.13x 3.21x 7.06x 3.53%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Mindax Limited

Historical PBR trend

Valuation ratios - PBR - Mindax Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Mindax Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Mindax Limited

  1. Stock Market
  2. Stocks
  3. MDX Stock
  4. Valuation Mindax Limited