Company Valuation: Nanosonics Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 1,014 1,433 906 1,230 995.4 837 - -
Change - 41.3% -36.78% 35.74% -19.06% -15.92% - -
Enterprise Value (EV) 1 919.7 1,321 776.4 1,068 840.2 718.7 699.3 674.8
Change - 43.62% -41.22% 37.57% -21.34% -14.46% -2.69% -3.5%
P/E 275x 73x 71.2x 60.5x 57.7x 72x 40.2x 28.7x
PBR 7.31x 8.75x 4.97x 5.85x 4.63x 4.07x 3.75x 3.38x
PEG - 0x -2x 1x -4.2x -2.1x 0.5x 0.7x
Capitalization / Revenue 8.43x 8.63x 5.33x 6.19x 4.88x 3.81x 3.5x 3.22x
EV / Revenue 7.64x 7.96x 4.57x 5.38x 4.12x 3.27x 2.92x 2.6x
EV / EBITDA 122x 49.3x 46.4x 41.3x 34x 38.3x 23.3x 16.8x
EV / EBIT 516x 67.3x 85.2x 60x 52.5x 86x 36.4x 23.1x
EV / FCF -4,443x 66.9x 38.3x 30.3x 48.2x 72.8x 43.1x 28.2x
FCF Yield -0.02% 1.5% 2.61% 3.3% 2.07% 1.37% 2.32% 3.55%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.0122 0.0649 0.042 0.0669 0.0577 0.0383 0.0686 0.0962
Distribution rate - - - - - - - -
Net sales 1 120.3 166 170 198.6 203.9 219.5 239.2 260
EBITDA 1 7.509 26.77 16.75 25.88 24.72 18.78 29.99 40.08
EBIT 1 1.782 19.64 9.117 17.81 16 8.358 19.23 29.16
Net income 1 3.742 19.88 12.97 20.68 17.84 10.56 19.38 28.07
Net Debt 1 -94.51 -112.2 -129.6 -161.6 -155.2 -118.3 -137.6 -162.1
Reference price 2 3.360 4.740 2.990 4.050 3.330 2.760 2.760 2.760
Nbr of stocks (in thousands) 301,835 302,316 302,998 303,633 298,911 298,911 - -
Announcement Date 22/08/22 21/08/23 26/08/24 25/08/25 24/08/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
72.03x3.22x37.64x-.--% 592M
30.31x5.36x20.53x0.3% 225B
33.76x6.12x19.41x0.7% 141B
40.01x10.53x23.25x-.--% 130B
16.22x3.33x10.84x-.--% 62.29B
18.99x2.29x11.51x2.68% 49.39B
33.34x6.66x21.06x-.--% 48.63B
28.62x5.68x19.3x0.7% 41.42B
71.49x6.83x20.81x-.--% 40.12B
18.7x5.21x13.45x1.22% 31.23B
Average 36.35x 5.52x 19.78x 0.56% 77.03B
Weighted average by Cap. 32.52x 6.18x 19.13x 0.48%

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

  1. Stock Market
  2. Stocks
  3. NAN Stock
  4. Valuation Nanosonics Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!