Company Valuation: Sprintex Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 17.12 17.92 9.904 26.58 27.66 61.79
Change - 4.67% -44.72% 168.38% 4.06% 123.39%
Enterprise Value (EV) 1 14.86 18.2 13.33 29.15 31.54 65.65
Change - 22.47% -26.76% 118.63% 8.19% 108.17%
P/E 85.9x -2.8x -2.15x -4.44x -4.08x -10.3x
PBR 6.02x 15.3x -4.54x -14.1x -7.95x -20.8x
PEG - 0x 0.1x 0.1x 0.98x 0.5x
Capitalization / Revenue 29.8x 36.3x 9.69x 22.2x 18.3x 17.8x
EV / Revenue 25.9x 36.9x 13x 24.4x 20.9x 19x
EV / EBITDA -6.37x -3.17x -3.64x -7.32x -6.25x -12.8x
EV / EBIT -6.18x -3.1x -3.46x -6.82x -5.92x -12.2x
EV / FCF -5.22x -4.38x -6.88x -11.1x -11x -23.9x
FCF Yield -19.1% -22.8% -14.5% -8.99% -9.07% -4.18%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.000931 -0.0254 -0.0172 -0.0112 -0.0108 -0.008539
Distribution rate - - - - - -
Net sales 1 0.5749 0.4933 1.022 1.196 1.51 3.463
EBITDA 1 -2.334 -5.738 -3.662 -3.981 -5.048 -5.129
EBIT 1 -2.404 -5.871 -3.852 -4.273 -5.329 -5.398
Net income 1 0.1276 -5.882 -4.383 -4.498 -6.144 -5.725
Net Debt 1 -2.253 0.2873 3.429 2.57 3.878 3.863
Reference price 2 0.0800 0.0710 0.0370 0.0500 0.0440 0.0880
Nbr of stocks (in thousands) 213,971 252,354 267,688 531,625 628,646 702,163
Announcement Date 31/08/21 31/08/22 03/10/23 16/10/24 27/08/25 28/08/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 24.59M
18.08x1.98x10.87x1.62% 71.17B
20.49x1.4x10.78x1.81% 46.93B
14.44x0.65x4.7x4% 32.15B
11.75x0.56x4.88x3.99% 29.29B
8.23x0.49x6.24x1.83% 24.79B
14.38x2.6x8.96x4.24% 20.21B
29.23x1.16x12.24x0.63% 17.23B
19.53x0.86x10.34x3.39% 17.25B
10.33x0.49x4.75x3.08% 17.08B
Average 16.27x 1.13x 8.20x 2.73% 27.61B
Weighted average by Cap. 16.55x 1.27x 8.62x 2.53%

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. SIX Stock
  4. Valuation Sprintex Limited