Company Valuation: Conico Ltd

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 2.462 25.66 28.52 10.99 1.805 1.905
Change - 942.04% 11.17% -61.47% -83.58% 5.53%
Enterprise Value (EV) 1 2.692 21.74 23.61 10.26 1.376 2.286
Change - 707.49% 8.59% -56.55% -86.58% 66.06%
P/E -7.62x -19.5x -23.1x -11.6x -0.05x -0.77x
PBR 0.18x 0.99x 0.86x 0.29x 0.68x 1.24x
PEG - -0.3x 0.6x 0.3x -0x 0x
Capitalization / Revenue 108x 27,066x 19,054x 134x 55.2x 768x
EV / Revenue 118x 22,933x 15,769x 125x 42.1x 922x
EV / EBITDA -6.04x -20.6x -25.2x -11.6x -1.95x -3.91x
EV / EBIT -6.03x -20.5x -25x -11.5x -0.04x -3.45x
EV / FCF -4.46x -5.49x -3.3x -1.29x 0.12x 4.74x
FCF Yield -22.4% -18.2% -30.3% -77.5% 862% 21.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0734 -0.1151 -0.0727 -0.0482 -1.717 -0.0726
Distribution rate - - - - - -
Net sales 1 0.0228 0.000948 0.001497 0.0822 0.0327 0.002479
EBITDA 1 -0.4454 -1.056 -0.9376 -0.8827 -0.7063 -0.5851
EBIT 1 -0.4464 -1.061 -0.9426 -0.8922 -35.08 -0.6627
Net income 1 -0.35 -0.9951 -0.9402 -0.8857 -35.08 -2.106
Net Debt 1 0.23 -3.918 -4.917 -0.7339 -0.4288 0.3806
Reference price 2 0.560000 2.240000 1.680000 0.560000 0.080000 0.056000
Nbr of stocks (in thousands) 4,397 11,455 16,978 19,626 22,564 34,018
Announcement Date 8/11/20 A 9/24/21 A 9/30/22 A 9/21/23 A 9/30/24 A 9/30/25 A
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.71M
16.38x3.93x7.06x3.55% 218B
11.52x2.85x6.18x5.1% 167B
14.93x4.29x7.08x3.19% 98.79B
12.51x0.39x6.31x3.32% 90.92B
25.97x6.31x16.75x-.--% 64.07B
56.56x3.2x7.84x2.26% 57.98B
15.32x3.12x6.17x0.59% 32B
13.49x4.35x6.68x4.39% 29.56B
12.93x4.63x8.18x3.96% 25.3B
Average 19.96x 3.67x 8.03x 2.93% 78.29B
Weighted average by Cap. 18.21x 3.48x 7.63x 3.35%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. CNJ Stock
  4. Valuation Conico Ltd
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!