Valuation ADVERITAS Australian S.E.

Stocks

End-of-day quote Australian S.E. Other stock markets			5-day change	1st Jan Change
- ^AUD	-.--%		-.--%	-

05-26	Adveritas Says ARR Rises 8% in June Quarter To-Date	MT
05-26	Adveritas provides trading update	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2023	2024	2025	2026	2027	2028
Market Cap ¹	26.56	51.27	110.6	73.21	-	-
Change	-	93.01%	115.82%	-33.83%	-	-
Enterprise Value (EV) ¹	26.56	46.98	101.2	67.71	65.01	58.71
Change	-	76.88%	115.32%	-33.07%	-3.99%	-9.69%
P/E	-1.97x	-3.92x	-13.5x	-15.8x	31.6x	13.2x
PBR	-	-	-	-	-	-
PEG	-	0.2x	0.3x	0.4x	-0x	0x
Capitalization / Revenue	-	9.9x	12.6x	6.37x	3.52x	2.61x
EV / Revenue	-	9.07x	11.5x	5.89x	3.13x	2.09x
EV / EBITDA	-	-4.39x	-15.7x	-17.4x	27.1x	8.76x
EV / EBIT	-	-4.32x	-15.3x	-16.9x	28.3x	8.76x
EV / FCF	-	-5.09x	-34.2x	-18.3x	24.5x	9.17x
FCF Yield	-	-19.6%	-2.93%	-5.46%	4.08%	10.9%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0223	-0.0166	-0.0089	-0.005	0.0025	0.006
Distribution rate	-	-	-	-	-	-
Net sales ¹	-	5.179	8.761	11.5	20.8	28.1
EBITDA ¹	-	-10.71	-6.46	-3.9	2.4	6.7
EBIT ¹	-	-10.89	-6.59	-4	2.3	6.7
Net income ¹	-10.92	-11.59	-7.086	-4.1	2.25	5.9
Net Debt ¹	-	-4.286	-9.481	-5.5	-8.2	-14.5
Reference price ²	0.0440	0.0650	0.1200	0.0790	0.0790	0.0790
Nbr of stocks (in thousands)	603,661	788,714	922,011	926,659	-	-
Announcement Date	31/08/23	28/08/24	27/08/25	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TENCENT HOLDINGS LIMITED	15.42x	4.2x	9.82x	1.34%	524B
NETFLIX, INC.	20.57x	6.08x	18.29x	-.--%	311B
UBER TECHNOLOGIES, INC.	24.53x	2.61x	13.49x	-.--%	151B
SK SQUARE CO., LTD.	4.05x	83.78x	3.03x	0.13%	102B
SPOTIFY TECHNOLOGY S.A.	32.84x	4x	26.3x	-.--%	98.66B
PROSUS N.V.	10.92x	8.28x	94.65x	0.65%	95.34B
AIRBNB, INC.	28.77x	5.46x	15.41x	-.--%	86.85B
DOORDASH, INC.	74.38x	4.37x	21.33x	-.--%	82.6B
NASPERS LIMITED	7.4x	2.9x	44.59x	0.71%	38.97B
Average	24.32x	13.52x	27.43x	0.31%	165.66B
Weighted average by Cap.	21.33x	10.19x	19.88x	0.54%