Valuation Solution Dynamics Limited

Stocks

End-of-day quote New Zealand S.E. 30/10/2026			5-day change	1st Jan Change
0.6350 ^NZD	+0.79%		+0.79%	-8.63%

10-08	Solution Dynamics Appoints CEO	MT
08-26	Solution Dynamics Limited Reports Earnings Results for the Full Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026
Market Cap ¹	44.36	34.3	30.62	18.69	8.824	8.67
Change	-	-22.68%	-10.73%	-38.94%	-52.8%	-1.74%
Enterprise Value (EV) ¹	40.99	32.77	26.24	12.56	-0.9821	2.007
Change	-	-20.06%	-19.93%	-52.14%	-107.82%	304.39%
P/E	22.3x	13.6x	9.08x	6.63x	3.37x	22.7x
PBR	8.99x	5.8x	4.17x	2.08x	0.78x	0.81x
PEG	-	0.5x	0.3x	-0.4x	-0.48x	-0.3x
Capitalization / Revenue	1.29x	0.85x	0.76x	0.49x	0.21x	0.28x
EV / Revenue	1.2x	0.82x	0.65x	0.33x	-0.02x	0.06x
EV / EBITDA	16.4x	8.81x	5.32x	3.09x	-0.15x	0.58x
EV / EBIT	19.4x	9.39x	5.47x	3.2x	-0.15x	0.61x
EV / FCF	36.4x	14.7x	6.49x	4.43x	-0.18x	23x
FCF Yield	2.75%	6.78%	15.4%	22.6%	-562%	4.35%
Dividend per Share ²	0.11	0.13	0.115	0.095	0.03	0.04
Rate of return	3.63%	5.58%	5.53%	7.48%	5%	6.56%
EPS ²	0.136	0.171	0.229	0.1915	0.178	0.0269
Distribution rate	80.9%	76%	50.2%	49.6%	16.9%	149%
Net sales ¹	34.3	40.15	40.44	38.47	41.11	31.33
EBITDA ¹	2.505	3.719	4.93	4.058	6.547	3.467
EBIT ¹	2.118	3.491	4.8	3.93	6.43	3.29
Net income ¹	2.034	2.563	3.425	2.819	2.619	0.382
Net Debt ¹	-3.367	-1.528	-4.378	-6.135	-9.806	-6.663
Reference price ²	3.0300	2.3300	2.0800	1.2700	0.6000	0.6100
Nbr of stocks (in thousands)	14,640	14,720	14,720	14,720	14,706	14,214
Announcement Date	8/26/21 A	8/25/22 A	8/24/23 A	8/22/24 A	8/28/25 A	8/26/26 A

¹NZD in Million²NZD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SOLUTION DYNAMICS LIMITED	-	-	-	-	5.09M
MICROSOFT CORPORATION	26.23x	9.77x	15.83x	0.75%	3,876B
PALANTIR TECHNOLOGIES INC.	118.48x	52.39x	85.4x	-.--%	442B
ORACLE CORPORATION	19.59x	5.66x	9.85x	1.53%	396B
PALO ALTO NETWORKS, INC.	232.13x	20.7x	60.61x	-.--%	300B
SAP SE	29.22x	5.98x	18.57x	1.27%	272B
CROWDSTRIKE HOLDINGS, INC.	2504.3x	41.91x	137.1x	-.--%	257B
SERVICENOW, INC.	73.17x	6.72x	17.61x	-.--%	109B
FORTINET, INC.	42.17x	11.66x	29.9x	-.--%	99.98B
ADOBE INC.	13.72x	3.65x	7.63x	-.--%	97.39B
Average	339.89x	17.60x	42.50x	0.39%	584.96B
Weighted average by Cap.	153.24x	14.39x	28.57x	0.66%