Valuation ADVERITAS Australian S.E.

Stocks

End-of-day quote Australian S.E. Other stock markets			5-day change	1st Jan Change
- ^AUD	-.--%		-.--%	-

05-26	Adveritas Says ARR Rises 8% in June Quarter To-Date	MT
05-26	Adveritas provides trading update	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2023	2024	2025	2026	2027	2028
Market Cap ¹	26.56	51.27	110.6	74.13	-	-
Change	-	93.01%	115.82%	-33%	-	-
Enterprise Value (EV) ¹	26.56	46.98	101.2	68.63	65.93	59.63
Change	-	76.88%	115.32%	-32.15%	-3.93%	-9.56%
P/E	-1.97x	-3.92x	-13.5x	-16x	32x	13.3x
PBR	-	-	-	-	-	-
PEG	-	0.2x	0.3x	0.4x	-0x	0x
Capitalization / Revenue	-	9.9x	12.6x	6.45x	3.56x	2.64x
EV / Revenue	-	9.07x	11.5x	5.97x	3.17x	2.12x
EV / EBITDA	-	-4.39x	-15.7x	-17.6x	27.5x	8.9x
EV / EBIT	-	-4.32x	-15.3x	-17.2x	28.7x	8.9x
EV / FCF	-	-5.09x	-34.2x	-18.5x	24.9x	9.32x
FCF Yield	-	-19.6%	-2.93%	-5.39%	4.02%	10.7%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0223	-0.0166	-0.0089	-0.005	0.0025	0.006
Distribution rate	-	-	-	-	-	-
Net sales ¹	-	5.179	8.761	11.5	20.8	28.1
EBITDA ¹	-	-10.71	-6.46	-3.9	2.4	6.7
EBIT ¹	-	-10.89	-6.59	-4	2.3	6.7
Net income ¹	-10.92	-11.59	-7.086	-4.1	2.25	5.9
Net Debt ¹	-	-4.286	-9.481	-5.5	-8.2	-14.5
Reference price ²	0.0440	0.0650	0.1200	0.0800	0.0800	0.0800
Nbr of stocks (in thousands)	603,661	788,714	922,011	926,659	-	-
Announcement Date	8/31/23 A	8/28/24 A	8/27/25 A	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TENCENT HOLDINGS LIMITED	14.14x	3.86x	8.99x	1.46%	484B
NETFLIX, INC.	19.74x	5.84x	17.55x	-.--%	299B
SK SQUARE CO., LTD.	6.94x	150.71x	5.5x	0.08%	162B
UBER TECHNOLOGIES, INC.	23.82x	2.54x	13.13x	-.--%	147B
PROSUS N.V.	9.73x	11.91x	117.87x	0.45%	99.21B
SPOTIFY TECHNOLOGY S.A.	30.27x	3.65x	23.9x	-.--%	90.72B
AIRBNB, INC.	27.91x	5.24x	14.8x	-.--%	84.21B
DOORDASH, INC.	69.38x	4.08x	19.92x	-.--%	77.08B
NASPERS LIMITED	8.14x	3.93x	43.93x	0.53%	37.68B
Average	23.34x	21.31x	29.51x	0.28%	164.55B
Weighted average by Cap.	19.64x	20.84x	20.74x	0.53%