Valuation SDI

Stocks

Market Closed - Australian S.E. Other stock markets 09:58:05 25/06/2026 +04			5-day change	1st Jan Change
1.398 ^AUD	+0.18%		-.--%	+52.73%

07-08	Sinocera Functional Material Completes AU$166 Million Yuan SDI Acquisition Payment; Shares Fall 9%	MT
07-07	SDI's Acquisition by InnoXvest Dental Now Completed	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	83.8	108.2	95.09	98.06	93.31	99.85
Change	-	29.08%	-12.09%	3.12%	-4.85%	7.01%
Enterprise Value (EV) ¹	80.27	99.18	90.1	117.6	111.8	108.2
Change	-	23.55%	-9.15%	30.56%	-4.95%	-3.19%
P/E	19.8x	12.1x	13.1x	13.9x	8.95x	8.21x
PBR	1.14x	1.36x	1.14x	1.12x	0.99x	0.97x
PEG	-	0x	-0.7x	-4.5x	0.2x	0.5x
Capitalization / Revenue	1.24x	1.32x	1x	0.91x	0.84x	0.9x
EV / Revenue	1.19x	1.21x	0.95x	1.09x	1.01x	0.98x
EV / EBITDA	10.6x	6.28x	7.21x	9.34x	5.44x	5.9x
EV / EBIT	15.8x	7.65x	9.44x	11.9x	6.25x	7.01x
EV / FCF	66.3x	11.7x	-43.2x	-4.62x	-177x	8.97x
FCF Yield	1.51%	8.54%	-2.31%	-21.7%	-0.56%	11.1%
Dividend per Share ²	0.0185	0.0315	0.0325	0.0325	0.034	0.034
Rate of return	2.62%	3.46%	4.06%	3.94%	4.33%	4.05%
EPS ²	0.0356	0.0752	0.0613	0.0594	0.0877	0.1023
Distribution rate	52%	41.9%	53.1%	54.7%	38.8%	33.2%
Net sales ¹	67.37	81.65	95.15	107.9	111.2	110.4
EBITDA ¹	7.567	15.78	12.49	12.59	20.56	18.36
EBIT ¹	5.078	12.96	9.545	9.885	17.89	15.44
Net income ¹	4.237	8.941	7.281	7.056	10.42	12.16
Net Debt ¹	-3.526	-8.986	-4.989	19.57	18.5	8.401
Reference price ²	0.705	0.910	0.800	0.825	0.785	0.840
Nbr of stocks (in thousands)	118,866	118,866	118,866	118,866	118,866	118,866
Announcement Date	30/09/20	28/09/21	30/09/22	28/09/23	26/09/24	25/09/25