Company Valuation: Boom Logistics Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2024 2025 2026 2027 2028
Market Cap 1 64.17 62.81 55.8 78.74 88.72 -
Change - - -11.16% 41.11% 12.68% -
Enterprise Value (EV) 1 64.17 62.81 52.77 61.98 53.62 34.62
Change - - -15.99% 17.46% -13.48% -35.43%
P/E 16.7x 9.38x 2.45x 7.47x 5.87x 5.08x
PBR - - - - - -
PEG - - 0x -0.2x 0.1x 0.3x
Capitalization / Revenue - - 0.21x 0.29x 0.32x 0.31x
EV / Revenue - - 0.2x 0.23x 0.19x 0.12x
EV / EBITDA - - 1.06x 1.2x 0.92x 0.57x
EV / EBIT - - 3.04x 3.33x 2.29x 1.33x
EV / FCF - - 1.74x 1.32x 2.79x 1.7x
FCF Yield - - 57.4% 75.5% 35.8% 58.9%
Dividend per Share 2 - - - 0.0225 0.023 0.038
Rate of return - - - 1.06% 0.96% 1.58%
EPS 2 0.09 0.16 0.555 0.285 0.409 0.472
Distribution rate - - - 7.89% 5.62% 8.05%
Net sales 1 - - 264.6 271 278.9 288.4
EBITDA 1 - - 50 51.8 58.3 60.4
EBIT 1 - - 17.35 18.6 23.4 26
Net income 1 3.791 6.609 23.31 11 15.1 17.5
Net Debt 1 - - -3.038 -16.76 -35.1 -54.1
Reference price 2 1.500 1.500 1.360 2.130 2.400 2.400
Nbr of stocks (in thousands) 42,777 41,875 41,033 36,968 36,968 -
Announcement Date 8/25/22 A 8/22/24 A 8/21/25 A 8/18/26 A - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
5.65x0.18x0.86x1% 59.56M
29.2x14.89x21.15x0.74% 672B
35.87x6.57x23.33x1% 79B
-101.44x23.6x56.7x-.--% 65.06B
22.06x4.37x9.62x0.77% 63.15B
10.59x1.41x7.25x1.04% 46.1B
44.98x1.66x9.29x-.--% 44.76B
18.64x3.25x7.74x1.68% 30.23B
19.69x6.04x11.51x-.--% 25.78B
9.63x2.55x6.15x-.--% 24.12B
Average 9.49x 6.45x 15.36x 0.62% 104.99B
Weighted average by Cap. 20.05x 12.18x 20.74x 0.69%

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. BOL Stock
  4. Valuation Boom Logistics Limited