Valuation: FlexiRoam Limited

Market Cap 25.78M 17.48M 15.84M 14.65M 13.22M 24.91M 1.65B 176M 69.77M 880M 65.58M 64.19M 2.79B P/E 2027 *
17x
P/E 2028 * 8.5x
Enterprise Value 21.98M 14.9M 13.5M 12.49M 11.27M 21.24M 1.4B 150M 59.49M 750M 55.92M 54.73M 2.38B EV / Sales 2027 *
1.83x
EV / Sales 2028 * 1x
Free-Float
30.05%
Yield 2027 *
-
Yield 2028 * -
1 week-15.00%
Current month-10.53%
1 month-15.00%
3 months-22.73%
6 months-22.73%
Current year-22.73%
1 week 0.02
Extreme 0.017
0.02
1 month 0.02
Extreme 0.017
0.02
Current year 0.02
Extreme 0.015
0.03
1 year 0.01
Extreme 0.013
0.03
3 years 0
Extreme 0.004
0.04
5 years 0
Extreme 0.004
0.06
10 years 0
Extreme 0.004
0.13
Manager TitleAgeSince
Chief Executive Officer 43 07/12/2024
Director of Finance/CFO - 01/10/2025
Chief Tech/Sci/R&D Officer - 06/02/2024
Director TitleAgeSince
Director/Board Member 43 18/03/2015
Director/Board Member - 06/12/2024
Director/Board Member 47 23/12/2024
Change 5-day change 1-year change 3-year change Capi.($)
0.00%-15.00%+21.43%-37.04% 17.56M
-0.59%+3.60% - - 1,901B
-0.63%+4.90%-20.80%+15.45% 181B
0.00%+2.54%-13.86%+42.36% 149B
+0.69%+0.48%+0.68%+125.25% 139B
-5.11%-0.06%-32.98%+146.23% 133B
+1.45%+3.16%-10.05%-39.36% 88.06B
+1.14%+2.00%+7.96%+36.19% 71.18B
+0.35%+0.58%+8.51%+22.84% 65.6B
-0.93%+0.39%+22.61%+51.10% 35.98B
Average -0.36%+0.33%-1.83%+40.34% 276B
Weighted average by Cap. -0.59%+9.19%-10.52%+56.09%

Financials

2027 *2028 *
Net sales 12M 8.13M 7.37M 6.82M 6.15M 11.59M 767M 81.89M 32.47M 410M 30.52M 29.87M 1.3B 16.9M 11.45M 10.38M 9.6M 8.66M 16.32M 1.08B 115M 45.73M 577M 42.99M 42.07M 1.83B
Net income 900K 610K 553K 511K 461K 869K 57.52M 6.14M 2.44M 30.72M 2.29M 2.24M 97.53M 3.5M 2.37M 2.15M 1.99M 1.79M 3.38M 224M 23.89M 9.47M 119M 8.9M 8.71M 379M
Net Debt -3.8M -2.58M -2.33M -2.16M -1.95M -3.67M -243M -25.93M -10.28M -130M -9.67M -9.46M -412M -8.8M -5.96M -5.41M -5M -4.51M -8.5M -562M -60.06M -23.81M -300M -22.38M -21.91M -954M
Projected Income Statement - Annual - FlexiRoam Limited
Logo FlexiRoam Limited
Flexiroam Limited is a Malaysia-based company, which is engaged in telecommunications and Internet of Things (IoT) connectivity. It provides a connectivity solution for travelers. Its technology includes a consumer embedded subscriber identity module (eSIM), eSIM for IoT, coverage, and a connectivity management platform. Its segment includes Travel and Solutions. Its Travel segment consists of different routes to market via direct to consumers, corporate loyalty and affiliates, as well as Business-to-Business (B2B), which encompasses its solutions products as well as services sold to B2B channels such as wholesale, product distribution, and white label partners. The Company is involved in the supply of eSIM & Physical SIM-based data solutions in the Global Roaming and Solutions segments. It offers a range of data plans, which include Local Data Plans, Regional Data Plans, Global Data Plans, inflight Data Plans, and Voice and Text Plans.
Employees
-
Date Price Change Volume
13/11/26 A$0.0170 0.00% 46,870
11/11/26 A$0.0170 -15.00% 617,160
06/11/26 A$0.0200 0.00% 239,413
05/11/26 A$0.0200 +11.11% 10,587
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
0.0170AUD
Average target price
0.0350AUD
Spread / Average Target
+105.88%

Annual profits - Rate of surprise

Rate of surprise - EPS - Annual - FlexiRoam Limited