Valuation Clarius Group Limited Australian S.E.

Stocks

End-of-day quote Australian S.E. Other stock markets			5-day change	1st Jan Change
- ^AUD	-.--%		-.--%	-46.94%

02-18	Ignite Limited Reports Earnings Results for the Half Year Ended December 31, 2025	CI
02-18	Ignite Limited Announces Ordinary Fully Paid Dividend for the Six Months Ended December 31, 2025, Payable on March 20, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	1.165	5.196	8.421	4.031	13.87	19.72
Change	-	346.15%	62.07%	-52.13%	244.09%	42.18%
Enterprise Value (EV) ¹	2.681	6.043	10.96	6.136	9.781	14.36
Change	-	125.43%	81.45%	-44.04%	59.4%	46.8%
P/E	-0.19x	2.15x	-29.4x	-2.6x	18.1x	16.5x
PBR	0.4x	0.97x	1.68x	1.16x	1.81x	2.32x
PEG	-	-0x	0x	-0x	-0x	0.3x
Capitalization / Revenue	0.01x	0.05x	0.07x	0.04x	0.14x	0.22x
EV / Revenue	0.02x	0.05x	0.09x	0.06x	0.1x	0.16x
EV / EBITDA	-0.81x	68.7x	28.9x	-18.5x	8.72x	10.4x
EV / EBIT	-0.76x	252x	31.8x	-17.3x	8.88x	12.4x
EV / FCF	0.41x	-3.35x	-21.3x	3.65x	3.62x	12.1x
FCF Yield	243%	-29.8%	-4.7%	27.4%	27.6%	8.29%
Dividend per Share ²	-	-	-	-	-	0.07
Rate of return	-	-	-	-	-	5.83%
EPS ²	-0.7005	0.2696	-0.032	-0.1733	0.047	0.0727
Distribution rate	-	-	-	-	-	96.3%
Net sales ¹	126	113.9	115.5	106.6	96.64	90.16
EBITDA ¹	-3.302	0.088	0.38	-0.332	1.122	1.387
EBIT ¹	-3.54	0.024	0.345	-0.355	1.101	1.16
Net income ¹	-6.272	2.415	-0.285	-1.549	0.616	1.235
Net Debt ¹	1.516	0.847	2.544	2.105	-4.09	-5.364
Reference price ²	0.1300	0.5800	0.9400	0.4500	0.8500	1.2000
Nbr of stocks (in thousands)	8,958	8,958	8,958	8,958	16,319	16,435
Announcement Date	31/08/20	30/08/21	25/08/22	22/08/23	20/08/24	18/08/25

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AUTOMATIC DATA PROCESSING, INC.	23.82x	4.85x	16.54x	2.5%	106B
RANDSTAD N.V.	19.82x	0.34x	8.64x	4.29%	7.67B
ADECCO GROUP AG	12.67x	0.28x	7.67x	4.06%	5.09B
ROBERT HALF INC.	31.01x	0.68x	14.15x	6%	3.97B
PERSOL HOLDINGS CO.,LTD.	13.16x	0.31x	5.1x	4.82%	3.67B
FIRST ADVANTAGE CORPORATION	89.09x	3.16x	11.13x	-.--%	3.58B
MANPOWERGROUP INC.	18.35x	0.17x	7.41x	2.46%	2.58B
SHANGHAI FOREIGN SERVICE HOLDING GROUP CO., LTD.	13.12x	-	-	3.93%	1.46B
FESCO GROUP CO., LTD.	7.8x	-	-	6.4%	1.12B
Average	25.43x	1.40x	10.09x	3.83%	14.97B
Weighted average by Cap.	24.47x	4.02x	15.02x	2.81%