Company Valuation: WOTO PROP

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 239.5 227.1 185.7 139.5 97.05 82.07
Change - -5.19% -18.24% -24.88% -30.42% -15.43%
Enterprise Value (EV) 1 372.7 389.3 370 273 247.4 216.9
Change - 4.45% -4.95% -26.21% -9.38% -12.35%
P/E 38.3x 7.41x -30x 160x -22.3x -39x
PBR 1.02x 0.89x 0.75x 0.59x 0.42x 0.37x
PEG - 0x 0x -1x 0x 0.8x
Capitalization / Revenue 7.88x 5.65x 3.83x 2.81x 2.06x 1.77x
EV / Revenue 12.3x 9.69x 7.63x 5.49x 5.26x 4.69x
EV / EBITDA 25.3x 24.7x 23.3x 19.5x 21.7x 28.6x
EV / EBIT 58.2x 39.6x 42.4x 47.6x 73.9x 68.8x
EV / FCF 17.7x 10.8x 60.1x 21.1x 22.3x 17.8x
FCF Yield 5.64% 9.24% 1.66% 4.73% 4.49% 5.6%
Dividend per Share 2 0.065 0.06 0.06 0.02 0.0225 0.028
Rate of return 4.42% 4.32% 5.26% 2.33% 3.75% 5.44%
EPS 2 0.0384 0.1876 -0.038 0.005391 -0.0269 -0.0132
Distribution rate 169% 32% -158% 371% -83.5% -212%
Net sales 1 30.39 40.18 48.52 49.72 47.04 46.29
EBITDA 1 14.73 15.76 15.88 13.98 11.39 7.573
EBIT 1 6.408 9.836 8.73 5.735 3.348 3.151
Net income 1 5.727 30.57 -6.208 0.876 -4.37 -2.128
Net Debt 1 133.2 162.2 184.4 133.6 150.4 134.8
Reference price 2 1.4700 1.3900 1.1400 0.8600 0.6000 0.5150
Nbr of stocks (in thousands) 162,922 163,360 162,859 162,176 161,749 159,368
Announcement Date 04/08/21 08/08/22 28/08/23 29/08/24 20/08/25 25/08/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
39.48x15.7x15.98x5.29% 57.88B
16.81x23.51x28.17x3.43% 17.45B
8.42x12.15x14.88x5.69% 16.23B
19.79x16.62x23.86x5.11% 14.69B
9.95x13.61x16.18x5.21% 12.57B
27.83x10.95x17.27x3.9% 10.17B
7.92x20.42x27.63x3.2% 9.58B
14.81x11.91x18.52x6.28% 9.46B
35.32x7.55x12.14x5.58% 9B
Average 20.04x 14.71x 19.40x 4.85% 17.45B
Weighted average by Cap. 25.14x 15.40x 18.70x 4.96%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA