Valuation Pilot Energy Limited

Equities

Market Closed - Australian S.E. Other stock markets 03:08:28 22/01/2026 GMT			5-day change	1st Jan Change
0.004000 ^AUD	0.00%		0.00%	-20.00%

01-06	Pilot Energy enters binding HOA with SN Energy for joint development of hybrid solar BESS project	RE
12-31	Pilot Energy Limited Reports Earnings Results for the Full Year Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Capitalization ¹	3.602	27.59	11.01	25.94	28.56	16.19
Change	-	666%	-60.11%	135.68%	10.1%	-43.31%
Enterprise Value (EV) ¹	3.715	22.17	9.241	27.32	30.63	34.61
Change	-	496.66%	-58.31%	195.66%	12.09%	13.02%
P/E ratio	-3.39x	-3.84x	-3.49x	-5.08x	-5.08x	-1.93x
PBR	-3.12x	2.49x	1.05x	2.15x	1.9x	1.51x
PEG	-	-0.1x	0.1x	1.11x	0.3x	1.49x
Capitalization / Revenue	10.1x	88.1x	25.8x	61.6x	40.3x	11.2x
EV / Revenue	10.4x	70.8x	21.7x	64.9x	43.3x	23.8x
EV / EBITDA	-4.28x	-6.96x	-2.78x	-10.1x	-7.57x	-7.42x
EV / EBIT	-4.21x	-6.95x	-2.78x	-10.1x	-7.36x	-7.29x
EV / FCF	23.1x	-4.77x	-2.7x	-5.1x	-4.6x	-4.31x
FCF Yield	4.33%	-21%	-37%	-19.6%	-21.7%	-23.2%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.01	-0.0143	-0.005157	-0.004922	-0.003934	-0.003883
Distribution rate	-	-	-	-	-	-
Net sales ¹	0.3556	0.3132	0.4258	0.4211	0.7079	1.452
EBITDA ¹	-0.8677	-3.187	-3.326	-2.711	-4.047	-4.663
EBIT ¹	-0.8824	-3.189	-3.328	-2.713	-4.162	-4.749
Net income ¹	-0.8894	-3.829	-2.71	-4.191	-4.815	-7.15
Net Debt ¹	0.1135	-5.421	-1.764	1.385	2.069	18.42
Reference price ²	0.034000	0.055000	0.018000	0.025000	0.020000	0.007500
Nbr of stocks (in thousands)	105,929	501,602	611,438	1,037,558	1,427,888	2,158,660
Announcement Date	14/12/20	16/12/21	18/12/22	17/12/23	20/12/24	31/12/25

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.($)
PILOT ENERGY LIMITED	-	-	-	-	5.87M
ARAMCO	16.36x	3.81x	7.35x	5.29%	1,612B
CHEVRON CORPORATION	24.75x	1.99x	9.05x	4.11%	336B
PETROCHINA COMPANY LIMITED	8.8x	0.64x	3.9x	6.05%	255B
SHELL PLC	12.29x	0.95x	4.56x	3.92%	209B
TOTALENERGIES SE	10.2x	0.96x	4.5x	5.61%	145B
PETROBRAS	3.85x	1.61x	3.26x	9.93%	84.56B
EQUINOR ASA	11.49x	0.72x	1.95x	5.9%	63.45B
ENI S.P.A	12.62x	0.81x	3.97x	6.34%	58.57B
Average	12.54x	1.43x	4.82x	5.89%	307.1B
Weighted average by Cap.	15.47x	2.73x	6.56x	5.31%