Valuation JAXSTA Australian S.E.

Stocks

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

06-25	Vinyl Group Confirms Acquisition of Time Out Australia Completed	MT
06-24	Vinyl Group Ltd acquired Print & Digital Publishing Pty Ltd from Time Out Group plc.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	7.169	15.95	7.537	24.44	96.79	154.9
Change	-	122.48%	-52.74%	224.27%	296.05%	59.99%
Enterprise Value (EV) ¹	5.154	14.18	5.379	23.58	93.95	153.1
Change	-	175.05%	-62.05%	338.29%	298.46%	63%
P/E	-0.67x	-2.43x	-1.18x	-1.89x	-3.96x	-8.58x
PBR	2.15x	7.73x	12.7x	-21.1x	17.1x	8.67x
PEG	-	0x	0.1x	-0x	0.2x	0.2x
Capitalization / Revenue	753x	3,295x	36.8x	39.5x	19.3x	10.8x
EV / Revenue	541x	2,929x	26.2x	38.1x	18.8x	10.6x
EV / EBITDA	-0.86x	-2.35x	-0.83x	-6.21x	-14.3x	-13.2x
EV / EBIT	-0.86x	-2.32x	-0.82x	-6.18x	-14.1x	-13x
EV / FCF	-1.53x	-6.16x	-1.78x	337x	250x	-12.8x
FCF Yield	-65.5%	-16.2%	-56.3%	0.3%	0.4%	-7.84%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0435	-0.0218	-0.0187	-0.0302	-0.0252	-0.0134
Distribution rate	-	-	-	-	-	-
Net sales ¹	0.00952	0.00484	0.2049	0.6188	5.007	14.4
EBITDA ¹	-5.969	-6.041	-6.487	-3.795	-6.592	-11.63
EBIT ¹	-5.993	-6.102	-6.526	-3.818	-6.686	-11.74
Net income ¹	-10.44	-5.71	-6.201	-10.79	-16.89	-15.84
Net Debt ¹	-2.015	-1.773	-2.157	-0.8616	-2.843	-1.722
Reference price ²	0.0290	0.0530	0.0220	0.0570	0.1000	0.1150
Nbr of stocks (in thousands)	247,190	300,910	342,578	428,760	967,909	1,346,565
Announcement Date	30/09/20	30/09/21	19/09/22	01/10/23	30/09/24	29/08/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NETFLIX, INC.	20.02x	5.93x	17.81x	-.--%	299B
UBER TECHNOLOGIES, INC.	23.2x	2.48x	12.83x	-.--%	143B
SPOTIFY TECHNOLOGY S.A.	34x	4.15x	27.33x	-.--%	103B
PROSUS N.V.	11.2x	8.3x	95.13x	0.62%	97.15B
SK SQUARE CO., LTD.	3.59x	73.09x	2.64x	0.15%	95.1B
AIRBNB, INC.	29.8x	5.64x	15.93x	-.--%	89.93B
DOORDASH, INC.	77.45x	4.53x	22.13x	-.--%	85.47B
NASPERS LIMITED	8.86x	2.94x	46.15x	0.7%	39.54B
ETERNAL LIMITED	185.06x	2.76x	80.4x	-.--%	29.13B
Average	43.69x	12.20x	35.59x	0.16%	108.99B
Weighted average by Cap.	29.84x	11.62x	27.47x	0.1%