Company Valuation: Aveng Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 232.7 166.7 86.95 72.44 65.84 49.2
Change - -28.36% -47.83% -16.68% -9.12% -25.27%
Enterprise Value (EV) 1 -888.3 -666.3 -120.1 2.293 -78.97 -63.36
Change - 24.99% 81.98% 101.91% -3,544.19% 19.78%
P/E 0.15x 1.37x -0.07x 2.93x -0.73x -3.16x
PBR 0.07x 0.04x 0.03x 0.26x 0.34x 0.28x
PEG - -0x 0x -0x 0x 0x
Capitalization / Revenue 0.01x 0.01x 0x 0.02x 0.03x 0.02x
EV / Revenue -0.04x -0.03x -0x 0x -0.03x -0.03x
EV / EBITDA -0.97x -0.56x 0.3x 0.03x 4.16x -0.79x
EV / EBIT -3.4x -1.09x 0.12x 0.06x 1.38x -2.32x
EV / FCF -2.42x 6.2x 0.23x 0.03x -0.88x 6.43x
FCF Yield -41.3% 16.1% 430% 3,316% -114% 15.5%
Dividend per Share 3 - - - - - -
Rate of return - - - - - -
EPS 3 12.36 0.9969 -10.18 0.1944 -0.706 -0.1189
Distribution rate - - - - - -
Net sales 1 21,511 25,823 28,865 3,055 2,630 2,305
EBITDA 1 919 1,187 -395 85.66 -19 80.4
EBIT 1 261 611 -973 39.75 -57.05 27.3
Net income 1 990 130 -1,282 25.65 -92.5 -15.25
Net Debt 1 -1,121 -833 -207 -70.15 -144.8 -112.6
Reference price 3 1.8690 1.3609 0.7099 0.5698 0.5128 0.3755
Nbr of stocks (in thousands) 124,478 122,469 122,469 127,135 128,380 131,020
Announcement Date 31/08/21 23/08/22 22/08/23 19/08/24 18/08/25 21/08/26
1AUD in Million2ZAR in Million3AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 34.59M
55.55x2.56x24.44x0.07% 96.61B
12.32x1.05x5.78x4.74% 71.15B
33.61x4.22x22.93x0.2% 57.36B
26.25x2.02x19.86x1.17% 56.1B
51.14x4.05x25.76x1.85% 40.24B
27.41x0.69x11.34x2.25% 34.52B
23.13x1.58x14.56x0.2% 33.42B
22.16x0.44x7.02x2.71% 30.26B
4.97x0.31x5.8x5.91% 26.59B
Average 28.51x 1.88x 15.27x 2.12% 44.63B
Weighted average by Cap. 31.87x 2.10x 16.77x 1.84%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. AEG Stock
  4. Valuation Aveng Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!