Company Valuation: Tamawood Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025
Market Cap 1 102 95.55 76.19 91.97 104.5
Change - -6.37% -20.26% 20.71% 13.62%
Enterprise Value (EV) 1 102.7 95.3 74.59 88.72 103.6
Change - -7.17% -21.74% 18.95% 16.73%
P/E 15.5x 28.3x 35.8x 15.9x 17.6x
PBR 5.25x 2.91x 2.38x 2.78x 3.07x
PEG - -0.5x -0.9x 0x 1,682.82x
Capitalization / Revenue 1.04x 1.07x 0.98x 1.08x 1.03x
EV / Revenue 1.05x 1.07x 0.96x 1.04x 1.03x
EV / EBITDA 10.9x 23.2x 21.3x 10.5x 12.1x
EV / EBIT 11.2x 24.5x 22.3x 10.7x 12.3x
EV / FCF -23.5x 44.7x 18x 17.8x 72.2x
FCF Yield -4.25% 2.24% 5.55% 5.61% 1.38%
Dividend per Share 2 0.24 0.24 0.16 0.2 0.215
Rate of return 6.78% 8.73% 7.44% 8.2% 7.96%
EPS 2 0.2279 0.0973 0.0601 0.153 0.153
Distribution rate 105% 247% 266% 131% 141%
Net sales 1 97.86 89.17 77.47 85.36 101
EBITDA 1 9.397 4.102 3.497 8.422 8.552
EBIT 1 9.187 3.896 3.347 8.297 8.412
Net income 1 6.455 2.887 2.113 5.537 5.785
Net Debt 1 0.622 -0.245 -1.601 -3.245 -0.932
Reference price 2 3.540 2.750 2.150 2.440 2.700
Nbr of stocks (in thousands) 28,827 34,745 35,437 37,691 38,702
Announcement Date 12/08/21 24/08/22 22/08/23 20/08/24 06/08/25
1AUD in Million2AUD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 73.48M
14.22x1.35x10.34x1.21% 41.49B
12.68x - - 0.79% 24.18B
10.6x0.96x9.16x3.81% 18.27B
10.24x0.84x9.13x4.18% 14.16B
11.53x1.37x8.19x0.7% 13.59B
13.67x0.83x6.66x3.1% 6.71B
14.22x0.61x6.18x1.87% 5.94B
13.6x0.71x10.61x3.7% 5.22B
11.52x0.92x7.18x5.28% 5.04B
Average 12.47x 0.95x 8.43x 2.74% 13.47B
Weighted average by Cap. 12.61x 1.10x 9.15x 2.12%

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. TWD Stock
  4. Valuation Tamawood Limited