Company Valuation: Boom Logistics Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2024 2025 2026 2027
Market Cap 1 59.89 64.17 62.81 55.8 79.48 -
Change - 7.14% - -11.16% 42.43% -
Enterprise Value (EV) 1 59.89 64.17 62.81 52.77 67.08 59.78
Change - 7.14% - -15.99% 27.13% -10.88%
P/E 46.7x 16.7x 9.38x 2.45x 7.57x 6.06x
PBR - - - - - -
PEG - 0x - 0x -0.2x 0.2x
Capitalization / Revenue - - - 0.21x 0.28x 0.27x
EV / Revenue - - - 0.2x 0.23x 0.2x
EV / EBITDA - - - 1.06x 1.25x 1.08x
EV / EBIT - - - 3.04x 3.26x 2.81x
EV / FCF - - - 1.74x 3.9x 7.12x
FCF Yield - - - 57.4% 25.6% 14.1%
Dividend per Share 2 - - - - 0.021 0.029
Rate of return - - - - 0.98% 1.35%
EPS 2 0.03 0.09 0.16 0.555 0.284 0.355
Distribution rate - - - - 7.39% 8.17%
Net sales 1 - - - 264.6 285.8 295.6
EBITDA 1 - - - 50 53.6 55.3
EBIT 1 - - - 17.35 20.6 21.3
Net income 1 1.23 3.791 6.609 23.31 11.1 13.1
Net Debt 1 - - - -3.038 -12.4 -19.7
Reference price 2 1.400 1.500 1.500 1.360 2.150 2.150
Nbr of stocks (in thousands) 42,777 42,777 41,875 41,033 36,968 -
Announcement Date 25/08/21 25/08/22 22/08/24 21/08/25 - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.57x0.23x1.25x - 55.12M
37.1x6.66x24.03x0.96% 72.56B
38.93x4.66x15.22x1.15% 21.02B
29.52x1.21x12.3x1.11% 15.1B
19.05x2.04x10.1x3.67% 13.82B
25.15x2.83x12.14x2.98% 11.93B
26.75x3.66x14.11x2.18% 8.24B
15.21x0.66x9.47x1.38% 6.93B
18.14x0.39x8.88x4.05% 5.22B
Average 24.16x 2.48x 11.94x 2.19% 17.21B
Weighted average by Cap. 31.90x 4.51x 17.83x 1.59%

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