Company Valuation: SciDev Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 134.6 33.81 62.65 70.25 68.43 30.41 - -
Change - -74.88% 85.28% 12.12% -2.58% -55.56% - -
Enterprise Value (EV) 127.9 19.75 54.92 60.82 62.09 30.41 23.01 23.11
Change - -84.56% 178.07% 10.75% 2.09% -51.02% -24.33% 0.43%
P/E 38.1x - -183x 32.7x -72x - - -
PBR - - - - - - - -
PEG - - - -0x 0x - - -
Capitalization / Revenue 3.17x 0.61x 0.7x 0.64x 0.66x 0.32x 0.34x 0.28x
EV / Revenue 0x 0x 0x 0x 0x 0.35x 0.34x 0.28x
EV / EBITDA 0x 0x 0x 0x 0x 7.8x 6.61x 5.24x
EV / EBIT - - - - - - 20,276,110x 9,216,414x
EV / FCF -0x -0x -0x 0x 0x -101x 14.5x 21.7x
FCF Yield -2.89% -23.5% -5.71% 6.37% 0.76% -0.99% 6.9% 4.6%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.0223 - -0.0018 0.0113 -0.005 - - -
Distribution rate - - - - - - - -
Net sales 1 42.52 55.6 89.84 109.2 103.4 85.53 90.1 107.3
EBITDA 1 2.088 2.098 4.08 8.844 7.13 3.602 4.6 5.8
EBIT 1.159 0.016 0.572 4.752 2.962 - 1.5 3.3
Net income 3.453 -0.616 -0.339 2.175 -0.878 - 0.6 1.9
Net Debt -6.73 -14.06 -7.732 -9.425 -6.343 - -7.4 -7.3
Reference price 2 0.8500 0.1800 0.3300 0.3700 0.3600 0.1600 0.1600 0.1600
Nbr of stocks (in thousands) 158,370 187,857 189,853 189,853 190,088 190,089 - -
Announcement Date 31/08/21 31/08/22 28/08/23 27/08/24 26/08/25 26/08/26 - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 22M
33.65x4.8x14.45x0.9% 39.3B
-62.94x3.97x12.89x0.13% 15.09B
1397.17x3.16x13.85x-.--% 5.33B
27.6x1.77x8.59x2.79% 4.15B
15.87x - - - 3.86B
10.67x - - - 3.53B
9.91x - - 4.34% 3.48B
Average 204.56x 3.42x 12.44x 1.63% 9.35B
Weighted average by Cap. 108.03x 4.27x 13.65x 0.95%

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. SDV Stock
  4. Valuation SciDev Limited