Valuation EROAD Limited

Equities

End-of-day quote New Zealand S.E. Other stock markets 06/03/2026			5-day change	1st Jan Change
0.8700 ^NZD	+0.58%		-2.25%	-30.40%

02-27	NZX Biggest Losers	MT
02-12	New Zealand Shares Flat Amid Asian Shares Rally; Skellerup Holdings Posts Higher Fiscal H1 Earnings, Revenue	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	360.4	480.4	69.59	151.2	177.7	163.2	-	-
Change	-	33.28%	-85.51%	117.32%	17.48%	-8.15%	-	-
Enterprise Value (EV) ¹	338.3	498.6	132.1	173.3	189.5	178	164.4	152
Change	-	47.37%	-73.51%	31.23%	9.31%	-6.07%	-7.64%	-7.55%
P/E ratio	164x	-	-	-328x	130x	-93.2x	28x	11.7x
PBR	3.48x	-	-	0.5x	0.54x	0.94x	0.92x	0.85x
PEG	-	-	-	-	-0x	0x	-0x	0x
Capitalization / Revenue	3.93x	4.18x	0.4x	0.83x	0.91x	0.82x	0.79x	0.73x
EV / Revenue	3.69x	4.34x	0.76x	0.95x	0.97x	0.89x	0.8x	0.68x
EV / EBITDA	11x	18.3x	2.92x	3.25x	3.18x	2.99x	2.67x	2.18x
EV / EBIT	76.9x	-554x	-29.4x	39.4x	19.1x	23.1x	16.1x	7.8x
EV / FCF	63.8x	-9.37x	-3.07x	-38.5x	18x	27.6x	12.5x	8.1x
FCF Yield	1.57%	-10.7%	-32.6%	-2.6%	5.54%	3.62%	7.99%	12.3%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.0271	-	-	-0.0025	0.0073	-0.00933	0.0311	0.0742
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	91.6	114.9	174.9	182	194.4	199.2	206.5	222.2
EBITDA ¹	30.7	27.3	45.2	53.3	59.6	59.5	61.59	69.6
EBIT ¹	4.4	-0.9	-4.5	4.4	9.9	7.71	10.21	19.49
Net income ¹	2	-9.6	-3	-0.3	1.4	-143.3	4.709	13.23
Net Debt ¹	-22.1	18.2	62.5	22.1	11.8	14.77	1.18	-11.24
Reference price ²	4.4500	4.3800	0.6200	0.8200	0.9500	0.8700	0.8700	0.8700
Nbr of stocks (in thousands)	80,996	109,676	112,242	184,435	187,024	187,581	-	-
Announcement Date	27/05/21	25/05/22	23/05/23	22/05/24	25/05/25	-	-	-

¹NZD in Million²NZD

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.($)
EROAD LIMITED	-93.25x	0.89x	2.99x	-	96.21M
MICROSOFT CORPORATION	23.79x	9.09x	15.07x	0.88%	3,037B
PALANTIR TECHNOLOGIES INC.	138.18x	50.19x	85.98x	-.--%	376B
SYNOPSYS, INC.	180.05x	9.44x	21.41x	-.--%	83.79B
CADENCE DESIGN SYSTEMS, INC.	61.22x	13.16x	27.6x	-.--%	81.98B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	236.78x	71.58x	224.98x	-.--%	70.61B
SEA LIMITED	34.03x	2.1x	13.39x	-.--%	54.45B
ROBLOX CORPORATION	-38.92x	4.97x	20.01x	-.--%	45.02B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-114.5x	5.98x	36.37x	-.--%	39.16B
DASSAULT SYSTÈMES SE	20.8x	3.62x	10.16x	1.42%	28.44B
Average	44.82x	17.10x	45.80x	0.26%	381.62B
Weighted average by Cap.	41.19x	14.17x	26.56x	0.71%