Company Valuation: Nanosonics Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 1,014 1,433 906 1,230 995.4 893.7 - -
Change - 41.3% -36.78% 35.74% -19.06% -10.21% - -
Enterprise Value (EV) 1 919.7 1,321 776.4 1,068 840.2 775.4 774.6 753.4
Change - 43.62% -41.22% 37.57% -21.34% -7.7% -0.11% -2.74%
P/E 275x 73x 71.2x 60.5x 57.7x 78x 51.3x 35x
PBR 7.31x 8.75x 4.97x 5.85x 4.63x 4.41x 4.06x 3.66x
PEG - 0x -2x 1x -4.2x -2.3x 1x 0.8x
Capitalization / Revenue 8.43x 8.63x 5.33x 6.19x 4.88x 4.07x 3.74x 3.44x
EV / Revenue 7.64x 7.96x 4.57x 5.38x 4.12x 3.53x 3.24x 2.9x
EV / EBITDA 122x 49.3x 46.4x 41.3x 34x 41.3x 28.8x 20.6x
EV / EBIT 516x 67.3x 85.2x 60x 52.5x 92.8x 49x 29.6x
EV / FCF -4,443x 66.9x 38.3x 30.3x 48.2x 78.6x 47.7x 31.5x
FCF Yield -0.02% 1.5% 2.61% 3.3% 2.07% 1.27% 2.1% 3.18%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.0122 0.0649 0.042 0.0669 0.0577 0.0383 0.0583 0.0854
Distribution rate - - - - - - - -
Net sales 1 120.3 166 170 198.6 203.9 219.5 239.2 260.1
EBITDA 1 7.509 26.77 16.75 25.88 24.72 18.78 26.86 36.62
EBIT 1 1.782 19.64 9.117 17.81 16 8.358 15.81 25.41
Net income 1 3.742 19.88 12.97 20.68 17.84 10.56 16.6 25.05
Net Debt 1 -94.51 -112.2 -129.6 -161.6 -155.2 -118.3 -119.2 -140.4
Reference price 2 3.360 4.740 2.990 4.050 3.330 2.990 2.990 2.990
Nbr of stocks (in thousands) 301,835 302,316 302,998 303,633 298,911 298,911 - -
Announcement Date 8/22/22 A 8/21/23 A 8/26/24 A 8/25/25 A 8/24/26 A - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
78.03x3.53x41.3x-.--% 629M
36.31x6.19x23.63x0.26% 262B
37.68x7.13x22.33x0.61% 167B
51.2x12.41x26.62x-.--% 156B
16.67x3.37x10.92x-.--% 61.87B
37.44x7.51x23.77x-.--% 54.44B
21x2.51x12.66x2.4% 53.3B
48.66x12.03x26.52x-.--% 50.25B
35.36x7x23.77x0.57% 51.07B
83.48x7.91x24.03x-.--% 47.17B
Average 44.58x 6.96x 23.55x 0.38% 90.32B
Weighted average by Cap. 40.07x 7.56x 22.60x 0.36%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Nanosonics Limited

Historical PBR trend

Valuation ratios - PBR - Nanosonics Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Nanosonics Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Nanosonics Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Nanosonics Limited
  1. Stock Market
  2. Stocks
  3. NAN Stock
  4. Valuation Nanosonics Limited