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 1,230 996.2 798.1 - -
Change - 41.3% -36.78% 35.74% -18.99% -19.89% - -
Enterprise Value (EV) 1 919.7 1,321 776.4 1,068 841 679.8 660.5 635.9
Change - 43.62% -41.22% 37.57% -21.26% -19.17% -2.85% -3.71%
P/E 275x 73x 71.2x 60.5x 57.7x 69.7x 38.9x 27.8x
PBR 7.31x 8.75x 4.97x 5.85x 4.63x 3.94x 3.63x 3.27x
PEG - 0x -2x 1x -4.2x -2.1x 0.5x 0.7x
Capitalization / Revenue 8.43x 8.63x 5.33x 6.19x 4.89x 3.64x 3.34x 3.07x
EV / Revenue 7.64x 7.96x 4.57x 5.38x 4.12x 3.1x 2.76x 2.45x
EV / EBITDA 122x 49.3x 46.4x 41.3x 34x 36.2x 22x 15.9x
EV / EBIT 516x 67.3x 85.2x 60x 52.6x 81.3x 34.3x 21.8x
EV / FCF -4,443x 66.9x 38.3x 30.3x 48.3x 68.9x 40.7x 26.6x
FCF Yield -0.02% 1.5% 2.61% 3.3% 2.07% 1.45% 2.46% 3.76%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.0122 0.0649 0.042 0.0669 0.0577 0.0383 0.0686 0.0962
Distribution rate - - - - - - - -
Net sales 1 120.3 166 170 198.6 203.9 219.5 239.2 260
EBITDA 1 7.509 26.77 16.75 25.88 24.72 18.78 29.99 40.08
EBIT 1 1.782 19.64 9.117 17.81 16 8.358 19.23 29.16
Net income 1 3.742 19.88 12.97 20.68 17.84 11.29 19.38 28.07
Net Debt 1 -94.51 -112.2 -129.6 -161.6 -155.2 -118.3 -137.6 -162.1
Reference price 2 3.360 4.740 2.990 4.050 3.330 2.670 2.670 2.670
Nbr of stocks (in thousands) 301,835 302,316 302,998 303,633 299,164 298,911 - -
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.($)
73.85x3.31x38.97x-.--% 606M
31.56x5.56x21.3x0.29% 234B
36.33x6.52x20.68x0.66% 151B
40.63x10.56x23.34x-.--% 131B
17.98x3.68x11.93x-.--% 69.81B
35.87x7.2x22.79x-.--% 52.33B
19.45x2.34x11.69x2.62% 50.91B
30.16x6.01x20.62x0.66% 43.8B
72.51x6.91x21.05x-.--% 40.69B
20.46x5.68x14.67x1.13% 34B
Average 37.88x 5.78x 20.70x 0.54% 80.87B
Weighted average by Cap. 33.81x 6.38x 19.88x 0.46%

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. NAN Stock
  4. Valuation Nanosonics Limited