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 29.46 - -
Change - -74.88% 85.28% 12.12% -2.58% -56.94% - -
Enterprise Value (EV) 127.9 19.75 54.92 60.82 62.09 29.46 22.06 22.16
Change - -84.56% 178.07% 10.75% 2.09% -52.55% -25.12% 0.45%
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 0.33x 0.27x
EV / Revenue 0x 0x 0x 0x 0x 0.34x 0.33x 0.27x
EV / EBITDA 0x 0x 0x 0x 0x 7.55x 6.41x 5.08x
EV / EBIT - - - - - - 19,642,482x 8,928,401x
EV / FCF -0x -0x -0x 0x 0x -98.2x 14x 21x
FCF Yield -2.89% -23.5% -5.71% 6.37% 0.76% -1.02% 7.13% 4.75%
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 0.1550 0.1550 0.1550
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 20.52M
36x5.07x15.27x0.84% 42.04B
-72.88x4.11x13.44x0.13% 15.7B
1599.33x3.53x15.46x-.--% 6.11B
27.51x1.72x8.38x2.89% 4.13B
11.26x - - - 3.72B
10.48x - - 4.3% 3.64B
14.52x - - - 3.36B
Average 232.32x 3.61x 13.14x 1.63% 9.84B
Weighted average by Cap. 131.87x 4.51x 14.44x 0.9%

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