Company Valuation: Pureprofile Ltd

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 48.71 29.47 24.35 46.77 33.7 43.36 -
Change - -39.51% -17.37% 92.09% -27.95% 28.67% -
Enterprise Value (EV) 1 47.55 29.47 23.73 43.76 29.41 49.16 53.46
Change - -38.03% -19.46% 84.41% -32.81% 67.17% 8.75%
P/E - -13.7x 210x 32x 15.9x 15x 12x
PBR - - - - - - -
PEG - - -2x 0x 0.4x 0.4x 0.5x
Capitalization / Revenue 1.17x 0.63x 0.51x 0.82x 0.52x 0.59x 0.54x
EV / Revenue 1.14x 0.63x 0.49x 0.77x 0.45x 0.67x 0.67x
EV / EBITDA 11.9x 6.85x 5.38x 8.38x 4.52x 5.65x 5.35x
EV / EBIT - 22x 13.9x 18.6x 8.33x 8.19x 7.64x
EV / FCF - 12.1x 6.93x 9.45x 5.93x 12.3x 7.75x
FCF Yield - 8.23% 14.4% 10.6% 16.9% 8.14% 12.9%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - -0.0019 0.0001 0.00125 0.00176 0.0024 0.003
Distribution rate - - - - - - -
Net sales 1 41.71 46.96 48.07 57.18 65.03 73.1 80
EBITDA 1 4.006 4.299 4.407 5.222 6.503 8.7 10
EBIT 1 - 1.338 1.713 2.348 3.528 6 7
Net income 1 - -2.159 0.0944 1.539 2.262 3.2 4
Net Debt 1 -1.158 - -0.6155 -3.004 -4.291 5.8 10.1
Reference price 2 0.0440 0.0260 0.0210 0.0400 0.0280 0.0360 0.0360
Nbr of stocks (in thousands) 1,107,023 1,133,322 1,159,375 1,169,197 1,203,517 1,204,434 -
Announcement Date 8/29/22 A 8/30/23 A 8/28/24 A 8/28/25 A 8/26/26 A - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
15x0.67x5.65x - 30.5M
14.46x1.58x7.2x3.92% 27.92B
9.77x1.04x6.04x4.05% 22.17B
13.35x5.94x10.44x6.35% 11.41B
140.76x0.53x132.51x - 6.21B
-61.65x1.94x8.14x0% 5.85B
11.79x0.81x5.1x-.--% 6.24B
26.84x0.74x4.53x3.61% 5.86B
16.08x1.34x4.15x2.92% 5.77B
15x0.5x5.06x1.6% 4.09B
Average 20.14x 1.51x 18.88x 2.81% 9.56B
Weighted average by Cap. 17.49x 1.76x 14.94x 3.54%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Pureprofile Ltd

Historical PBR trend

Valuation ratios - PBR - Pureprofile Ltd

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Pureprofile Ltd

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Pureprofile Ltd

  1. Stock Market
  2. Stocks
  3. PPL Stock
  4. Valuation Pureprofile Ltd