Company Valuation: Compumedics Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2024 2025 2026 2027 2028 2029
Market Cap 1 59.35 48.97 50.94 49.94 - -
Change - -17.49% 4.02% -1.96% - -
Enterprise Value (EV) 59.35 48.97 50.94 49.94 49.94 49.94
Change - -17.49% 4.02% -1.96% 0% 0%
P/E -335x -36.4x 255x 11.9x 7.81x 5.68x
PBR - - - - - -
PEG - -0x -2x 0x 0.1x 0.2x
Capitalization / Revenue - 0.96x 0.85x 0.66x 0.55x 0.45x
EV / Revenue - 0x 0x 0.66x 0.55x 0.45x
EV / EBITDA - 0x 0x 5.55x 4.09x 3.18x
EV / EBIT - 0x 0x 7.68x 5.2x 3.84x
EV / FCF - -0x 0x 15.6x 8.92x 7.03x
FCF Yield - -13.7% 5.3% 6.41% 11.2% 14.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.001 -0.007 0.001 0.021 0.032 0.044
Distribution rate - - - - - -
Net sales 1 - 50.96 60.25 75.6 91 112
EBITDA 1 - 2.938 3.985 9 12.2 15.7
EBIT 1 - 0.692 1.787 6.5 9.6 13
Net income 1 -0.499 -1.272 0.214 6 9.2 12.5
Net Debt - - - - - -
Reference price 2 0.3350 0.2550 0.2550 0.2500 0.2500 0.2500
Nbr of stocks (in thousands) 177,163 192,039 199,762 199,762 - -
Announcement Date 8/30/24 A 8/26/25 A 8/24/26 A - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
11.9x - - - 35.09M
34.82x6.04x22.98x0.27% 257B
38.73x7.03x22.12x0.62% 164B
48.33x12.15x26.17x-.--% 151B
16.73x3.35x10.93x-.--% 64.51B
20.43x2.45x12.38x2.47% 52.1B
49.08x12.15x26.78x-.--% 51.9B
35.55x7x22.21x-.--% 50.95B
34.63x6.86x23.34x0.58% 50.11B
80.08x7.62x23.13x-.--% 44.95B
Average 37.03x 7.18x 21.11x 0.44% 88.68B
Weighted average by Cap. 38.85x 7.40x 22.07x 0.37%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Compumedics Limited

Historical PBR trend

Valuation ratios - PBR - Compumedics Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Compumedics Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Compumedics Limited

  1. Stock Market
  2. Stocks
  3. CMP Stock
  4. Valuation Compumedics Limited