Company Valuation: Ainsworth Game Technology Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 434.5 365.4 441.2 291.3 340.2 410.9 - -
Change - -15.89% 20.74% -33.97% 16.76% 20.79% - -
Enterprise Value (EV) 1 429.4 365.4 417.9 271.6 351.9 420.9 401.9 372.9
Change - -14.89% 14.36% -35.02% 29.6% 19.59% -4.51% -7.22%
P/E -8.06x 54.3x -43.7x 9.61x -17.7x 37x 43.6x 43.6x
PBR 1.51x - 1.4x 0.81x 1.03x 1.36x 1.31x 1.27x
PEG - -0x 0x -0x 0x -0x -2.9x -
Capitalization / Revenue 2.72x 2.94x 1.55x 1.1x 1.17x 1.72x 1.72x 1.69x
EV / Revenue 2.69x 2.94x 1.47x 1.03x 1.21x 1.76x 1.68x 1.53x
EV / EBITDA 27.7x - 7.23x 5.63x 7.33x 11.5x 11.5x 10.7x
EV / EBIT -27.2x - 11.9x 12.7x 17.5x 38.3x 44.7x 41.4x
EV / FCF 21.4x - 25x -48.1x -24.3x -38.3x 12.6x 12.9x
FCF Yield 4.66% - 4% -2.08% -4.12% -2.61% 7.96% 7.78%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.16 0.02 -0.03 0.09 -0.057 0.033 0.028 0.028
Distribution rate - - - - - - - -
Net sales 1 159.5 124.1 284.9 264.1 290.8 239 239 243
EBITDA 1 15.5 - 57.8 48.2 48 36.5 34.8 34.8
EBIT 1 -15.8 - 35.2 21.3 20.1 11 9 9
Net income 1 -53.41 - -9.04 30.32 -19.25 11 9 10
Net Debt 1 -5.101 - -23.3 -19.77 11.78 10 -9 -38
Reference price 2 1.290 1.085 1.310 0.865 1.010 1.220 1.220 1.220
Nbr of stocks (in thousands) 336,794 336,794 336,794 336,794 336,794 336,794 - -
Announcement Date 26/08/21 27/02/23 28/02/24 25/02/25 26/02/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
36.06x1.72x11.25x - 282M
24.77x6.38x14.95x1.58% 26.82B
14.27x2.62x7.18x3.29% 22.65B
13.24x2.22x7.78x5.61% 17.94B
14.21x6.33x9.67x3.49% 15.2B
-79.44x1.33x9.14x-.--% 13.58B
12.9x2.08x8.02x9.28% 11.24B
-402.32x1.63x16.56x-.--% 10.32B
33.26x3.78x18.01x3.19% 8.29B
Average -37.01x 3.12x 11.40x 3.3% 14.03B
Weighted average by Cap. -26.58x 3.61x 10.99x 3.18%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Ainsworth Game Technology Limited

Historical PBR trend

Valuation ratios - PBR - Ainsworth Game Technology Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Ainsworth Game Technology Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Ainsworth Game Technology Limited

  1. Stock Market
  2. Stocks
  3. AGI Stock
  4. Valuation Ainsworth Game Technology Limited