Company Valuation: Complii FinTech Solutions Ltd

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025
Market Cap 1 17.95 33.39 19.23 12.49 13.71
Change - 86.04% -42.41% -35.03% 9.76%
Enterprise Value (EV) 1 14.08 28.55 14.08 10.95 12.11
Change - 102.82% -50.67% -22.26% 10.65%
P/E -2.52x 400x -3.32x -1.22x -5.09x
PBR 4.98x 3.05x 1.18x 1.75x 2.74x
PEG 0x -4x 0x -0x 0.1x
Capitalization / Revenue 6.6x 3.37x 1.82x 1.7x 1.42x
EV / Revenue 5.17x 2.88x 1.33x 1.49x 1.26x
EV / EBITDA -6.3x 194x -2.8x -2.15x -4.82x
EV / EBIT -6.18x 253x -2.7x -2.1x -4.58x
EV / FCF -11.6x 26.8x -16.9x -3.33x 8.77x
FCF Yield -8.59% 3.73% -5.91% -30.1% 11.4%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0238 0.0002 -0.0105 -0.018 -0.004717
Distribution rate - - - - -
Net sales 1 2.72 9.91 10.58 7.359 9.637
EBITDA 1 -2.236 0.147 -5.023 -5.103 -2.514
EBIT 1 -2.278 0.113 -5.207 -5.217 -2.642
Net income 1 -4.194 0.1149 -5.449 -10.22 -2.695
Net Debt 1 -3.873 -4.843 -5.149 -1.546 -1.599
Reference price 2 0.0600 0.0800 0.0350 0.0220 0.0240
Nbr of stocks (in thousands) 299,154 417,411 549,493 567,921 571,394
Announcement Date 31/08/21 18/08/22 18/08/23 26/08/24 20/08/25
1AUD in Million2AUD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.66M
52.8x16.37x31.83x-.--% 88.87B
16.82x3.38x7.98x1.78% 73.23B
21.34x6.1x11.47x-.--% 29.68B
43.7x23.22x37.51x1.91% 26.78B
64.41x5.86x20.43x-.--% 26.62B
5.77x2.72x6.45x4.71% 19.94B
89.66x5.17x24.36x-.--% 18.29B
7.71x - - 7.87% 16.9B
11.28x-0.76x-1.34x-.--% 13.51B
Average 34.83x 7.76x 17.34x 1.81% 31.38B
Weighted average by Cap. 36.58x 9.43x 19.73x 1.3%

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. CF1 Stock
  4. Valuation Complii FinTech Solutions Ltd