Company Valuation: WOTO PROP

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025
Market Cap 1 239.5 227.1 185.7 139.5 97.05
Change - -5.19% -18.24% -24.88% -30.42%
Enterprise Value (EV) 1 372.7 389.3 370 273 247.4
Change - 4.45% -4.95% -26.21% -9.38%
P/E 38.3x 7.41x -30x 160x -22.3x
PBR 1.02x 0.89x 0.75x 0.59x 0.42x
PEG -1.6x 0x 0x -1x 0x
Capitalization / Revenue 7.88x 5.65x 3.83x 2.81x 2.06x
EV / Revenue 12.3x 9.69x 7.63x 5.49x 5.26x
EV / EBITDA 25.3x 24.7x 23.3x 19.5x 21.7x
EV / EBIT 58.2x 39.6x 42.4x 47.6x 73.9x
EV / FCF 17.7x 10.8x 60.1x 21.1x 22.3x
FCF Yield 5.64% 9.24% 1.66% 4.73% 4.49%
Dividend per Share 2 0.065 0.06 0.06 0.02 0.0225
Rate of return 4.42% 4.32% 5.26% 2.33% 3.75%
EPS 2 0.0384 0.1876 -0.038 0.005391 -0.0269
Distribution rate 169% 32% -158% 371% -83.5%
Net sales 1 30.39 40.18 48.52 49.72 47.04
EBITDA 1 14.73 15.76 15.88 13.98 11.39
EBIT 1 6.408 9.836 8.73 5.735 3.348
Net income 1 5.727 30.57 -6.208 0.876 -4.37
Net Debt 1 133.2 162.2 184.4 133.6 150.4
Reference price 2 1.4700 1.3900 1.1400 0.8600 0.6000
Nbr of stocks (in thousands) 162,922 163,360 162,859 162,176 161,749
Announcement Date 04/08/21 08/08/22 28/08/23 29/08/24 20/08/25
1AUD in Million2AUD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
40.64x16x16.28x5.17% 59.58B
16.95x23.56x28.23x3.4% 17.74B
8.95x12.46x15.27x5.36% 17.36B
20.29x16.9x24.26x4.97% 15.09B
10.27x13.88x16.49x5.05% 13.07B
8.25x20.99x28.39x3.07% 10.04B
27.95x10.98x17.32x3.88% 10.21B
15.61x12.03x18.7x6.17% 9.64B
36.97x7.73x12.47x5.33% 9.42B
Average 20.65x 14.95x 19.71x 4.71% 18.02B
Weighted average by Cap. 25.81x 15.64x 18.98x 4.82%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA