Valuation AMA Group Limited

Stocks

Delayed Australian S.E. Other stock markets 06:00:20 12/06/2026 BST			5-day change	1st Jan Change
0.4600 ^AUD	0.00%		0.00%	-42.50%

05-08	Ama Group announces on-market buy-back of up to 47.8 million shares	RE
05-08	AMA Group Proposes to Buy Back Nearly 48 Million Shares	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	427.3	173.8	107.3	77.68	502.2	221.5	-	-
Change	-	-59.32%	-38.26%	-27.61%	546.5%	-55.9%	-	-
Enterprise Value (EV) ¹	600.6	337.8	294.5	171.6	519.8	238.5	203.1	171.5
Change	-	-43.75%	-12.83%	-41.74%	202.99%	-54.11%	-14.84%	-15.56%
P/E Ratio	-4.38x	-1.13x	-0.74x	-9.15x	-61.8x	30.3x	13.9x	8.78x
PBR	1.8x	0.87x	1.62x	-	214x	96x	90.7x	85x
PEG	-	-0.1x	0.1x	0.1x	1x	-0x	0x	0.2x
Capitalization / Revenue	0.46x	0.21x	0.12x	0.09x	0.5x	0.21x	0.2x	0.19x
EV / Revenue	0.65x	0.4x	0.34x	0.19x	0.51x	0.23x	0.18x	0.15x
EV / EBITDA	8.39x	15.5x	4.56x	1.86x	4.52x	1.84x	1.44x	1.11x
EV / EBIT	21.1x	-5.66x	-38.7x	5.69x	13.6x	5.07x	3.66x	2.61x
EV / FCF	15.2x	-	34.5x	6.57x	11.5x	10.8x	4.16x	3.39x
FCF Yield	6.59%	-	2.9%	15.2%	8.71%	9.24%	24%	29.5%
Dividend per Share ²	-	-	-	-	-	-	0.0116	0.0226
Rate of return	-	-	-	-	-	-	2.53%	4.92%
EPS ²	-1.313	-1.51	-1.346	-0.047	-0.017	0.0152	0.0331	0.0524
Distribution rate	-	-	-	-	-	-	35.2%	43.2%
Net sales ¹	919.9	845.1	869.6	894.8	1,014	1,056	1,105	1,143
EBITDA ¹	71.55	21.8	64.6	92	115.1	129.7	141.5	154.6
EBIT ¹	28.44	-59.7	-7.603	30.15	38.36	47.03	55.51	65.77
Net income ¹	-96.95	-144.2	-144.4	-7.63	-7.469	7.35	15.9	25.15
Net Debt ¹	173.3	164	187.2	93.89	17.65	17.05	-18.35	-49.95
Reference price ²	5.7500	1.7000	1.0000	0.4300	1.0500	0.4600	0.4600	0.4600
Nbr of stocks (in thousands)	74,306	102,244	107,307	180,640	478,260	481,484	-	-
Announcement Date	23/08/21	22/08/22	06/09/23	22/08/24	21/08/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AMA GROUP LIMITED	30.26x	0.23x	1.84x	-.--%	155M
VALVOLINE INC.	35.75x	3.13x	11.61x	-.--%	4.82B
BOYD GROUP SERVICES INC.	42.39x	1.06x	7.92x	0.48%	2.65B
DRIVEN BRANDS HOLDINGS INC.	14.92x	2.12x	9.57x	-	2.28B
SOLVVY INC.	10.4x	-	-	1.4%	104M
Average	26.74x	1.63x	7.73x	0.47%	2B
Weighted average by Cap.	32.42x	2.30x	10.00x	0.18%