Company Valuation: Boom Logistics Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2024 2025 2026 2027 2028
Market Cap 1 64.17 62.81 55.8 78.74 82.81 -
Change - - -11.16% 41.11% 5.16% -
Enterprise Value (EV) 1 64.17 62.81 52.77 78.74 47.71 28.71
Change - - -15.99% 49.23% -39.41% -39.82%
P/E 16.7x 9.38x 2.45x 7.47x 5.48x 4.75x
PBR - - - - - -
PEG - - 0x -0.2x 0.1x 0.3x
Capitalization / Revenue - - 0.21x 0.29x 0.3x 0.29x
EV / Revenue - - 0.2x 0.29x 0.17x 0.1x
EV / EBITDA - - 1.06x 1.52x 0.82x 0.48x
EV / EBIT - - 3.04x 4.23x 2.04x 1.1x
EV / FCF - - 1.74x - 2.48x 1.41x
FCF Yield - - 57.4% - 40.2% 71.1%
Dividend per Share 2 - - - - 0.023 0.038
Rate of return - - - - 1.03% 1.7%
EPS 2 0.09 0.16 0.555 0.285 0.409 0.472
Distribution rate - - - - 5.62% 8.05%
Net sales 1 - - 264.6 271 278.9 288.4
EBITDA 1 - - 50 51.8 58.3 60.4
EBIT 1 - - 17.35 18.6 23.4 26
Net income 1 3.791 6.609 23.31 11 15.1 17.5
Net Debt 1 - - -3.038 - -35.1 -54.1
Reference price 2 1.500 1.500 1.360 2.130 2.240 2.240
Nbr of stocks (in thousands) 42,777 41,875 41,033 36,968 36,968 -
Announcement Date 25/08/22 22/08/24 21/08/25 18/08/26 - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.48x0.17x0.82x1.03% 59.69M
36.52x6.66x23.65x0.94% 80.22B
38.51x1.28x13.77x0.97% 17.11B
20x2.05x10.09x3.68% 14.04B
25.49x2.84x12.18x2.93% 12.16B
24.69x3.45x13.32x2.33% 8.03B
15.02x0.64x9.07x1.43% 6.83B
10.52x1.24x6.59x1.99% 6.27B
21.55x2.32x10.96x-.--% 5.55B
18.81x0.4x9.38x3.96% 5.33B
Average 21.66x 2.11x 10.98x 1.93% 15.56B
Weighted average by Cap. 30.63x 4.33x 17.63x 1.55%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. BOL Stock
  4. Valuation Boom Logistics Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!