Company Valuation: SenSen Networks Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 75.13 47.53 33.96 17.09 23 29.88 - -
Change - -36.73% -28.55% -49.68% 34.57% 29.91% - -
Enterprise Value (EV) 1 75.13 43.27 35.17 17.79 22.32 29.88 28.68 27.28
Change - -42.4% -18.74% -49.41% 25.45% 33.87% -4.02% -4.88%
P/E -23.4x -3.61x -4.5x -4.49x 48.3x 36x 36x 18x
PBR - - - - - - - -
PEG - -0x 0.1x 0.1x -0x 0.5x - 0x
Capitalization / Revenue - 5.2x 3.15x 1.41x 1.5x 1.94x 1.66x 1.45x
EV / Revenue - 4.73x 3.26x 1.46x 1.45x 1.94x 1.59x 1.32x
EV / EBITDA - -9.88x -7.09x -10.6x 7.42x 14.2x 10.2x 6.65x
EV / EBIT - -3.59x -5.35x -5.72x 9.77x 19.9x 23.9x 10.5x
EV / FCF - - - - - -59.8x 23.9x 18.2x
FCF Yield - - - - - -1.67% 4.18% 5.5%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.0062 -0.0202 -0.0111 -0.0049 0.0006 0.001 0.001 0.002
Distribution rate - - - - - - - -
Net sales 1 - 9.145 10.8 12.14 15.36 15.4 18 20.6
EBITDA 1 - -4.381 -4.959 -1.672 3.008 2.1 2.8 4.1
EBIT 1 - -12.04 -6.576 -3.11 2.284 1.5 1.2 2.6
Net income 1 -3.022 -12.29 -7.409 -3.603 0.45 0.9 0.7 1.8
Net Debt 1 - -4.259 1.204 0.7007 -0.6802 - -1.2 -2.6
Reference price 2 0.1450 0.0730 0.0500 0.0220 0.0290 0.0360 0.0360 0.0360
Nbr of stocks (in thousands) 518,158 651,143 679,232 776,830 793,037 829,932 - -
Announcement Date 9/20/21 A 8/31/22 A 8/30/23 A 8/28/24 A 8/29/25 A - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
36x - - - 21.42M
22.9x6.2x11.08x1.39% 422B
26.71x5.34x16.79x1.42% 253B
83.17x8.09x21.65x-.--% 133B
37.85x3.55x13.06x0.18% 46.81B
-60.28x97.92x843.93x-.--% 45.82B
31.07x12.04x19.66x-.--% 25.33B
38.61x2.56x23.33x-.--% 21.18B
108.59x10.42x44.42x-.--% 15.75B
-648.41x3.84x12.85x - 14.05B
Average -32.38x 16.66x 111.86x 0.37% 97.72B
Weighted average by Cap. 21.18x 10.52x 54.20x 0.99%

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. SNS Stock
  4. Valuation SenSen Networks Limited