Company Valuation: STAE GAS

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 86.52 33.97 40.47 30.16 8.245 7.708
Change - -60.73% 19.13% -25.46% -72.67% -6.51%
Enterprise Value (EV) 1 83.36 30.75 40.22 32.27 7.872 12.45
Change - -63.12% 30.8% -19.76% -75.61% 58.21%
P/E -27.8x 24.5x -30x -7.86x -2.33x -2.28x
PBR 3.44x 1.09x 1.11x 0.75x 0.19x 0.18x
PEG - -0x 0x -0x 0.1x 0.1x
Capitalization / Revenue - - - 1,732,621,827x 74,225,685x -
EV / Revenue - - - - - -
EV / EBITDA -28.2x 22.9x -39.2x -12.4x -2.65x -4.26x
EV / EBIT -28.2x 22.9x -33.3x -11.5x -2.65x -4.26x
EV / FCF -10x -2.99x -4.42x -3.73x -1.17x -1.3x
FCF Yield -9.98% -33.5% -22.6% -26.8% -85.6% -76.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.018 0.006949 -0.005999 -0.014 -0.009 -0.007467
Distribution rate - - - - - -
Net sales - - - 0.0174 0.1111 -
EBITDA 1 -2.953 1.343 -1.025 -2.598 -2.968 -2.921
EBIT 1 -2.953 1.342 -1.209 -2.796 -2.969 -2.922
Net income 1 -2.947 1.342 -1.188 -3.631 -3.284 -2.973
Net Debt 1 -3.16 -3.225 -0.2533 2.105 -0.3727 4.746
Reference price 2 0.500000 0.169999 0.180000 0.110000 0.021000 0.017000
Nbr of stocks (in thousands) 173,032 199,832 224,832 274,227 392,601 453,427
Announcement Date 9/29/21 A 9/14/22 A 9/28/23 A 9/27/24 A 9/30/25 A 9/30/26 A
1AUD in Million2AUD
Estimates


Y-o-Y evolution of P/E

Valuation ratios - P/E - STAE GAS

Historical PBR trend

Valuation ratios - PBR - STAE GAS

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - STAE GAS

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - STAE GAS