Valuation Xref Limited Australian S.E.

Stocks

End-of-day quote Australian S.E. Other stock markets			5-day change	1st Jan Change
- ^AUD	-.--%		-.--%	-

04-13	Xref posts Q3 Sales Growth A$4.5 million	RE
03-20	Xref Limited Announces Executive Changes	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	29.82	55.6	78.75	31.65	34.03	34.11
Change	-	86.44%	41.63%	-59.81%	7.54%	0.23%
Enterprise Value (EV) ¹	27.43	52.16	72.04	30.15	37.8	36.66
Change	-	90.14%	38.11%	-58.15%	25.37%	-3.01%
P/E	-2.88x	764x	118x	-9.39x	-5.92x	-15.6x
PBR	-12.4x	-55.1x	53.5x	-156x	-5.82x	-7.78x
PEG	-	-8x	0x	0x	-0.1x	0.2x
Capitalization / Revenue	3.71x	4.43x	4.24x	1.55x	1.71x	1.6x
EV / Revenue	3.42x	4.15x	3.87x	1.48x	1.9x	1.72x
EV / EBITDA	-2.6x	-103x	57.2x	-11.4x	-7.76x	-19.6x
EV / EBIT	-2.58x	-90.6x	61.5x	-10.6x	-6.81x	-17x
EV / FCF	-6.78x	176x	31.1x	164x	-10.5x	-11.4x
FCF Yield	-14.8%	0.57%	3.22%	0.61%	-9.49%	-8.78%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0582	0.000399	0.003599	-0.0181	-0.0304	-0.009954
Distribution rate	-	-	-	-	-	-
Net sales ¹	8.028	12.56	18.59	20.4	19.86	21.31
EBITDA ¹	-10.55	-0.5067	1.259	-2.639	-4.872	-1.872
EBIT ¹	-10.65	-0.5758	1.172	-2.852	-5.55	-2.152
Net income ¹	-10.06	0.0781	0.7296	-3.359	-5.681	-1.953
Net Debt ¹	-2.393	-3.446	-6.714	-1.503	3.76	2.545
Reference price ²	0.1675	0.3050	0.4250	0.1700	0.1800	0.1550
Nbr of stocks (in thousands)	178,056	182,309	185,296	186,176	189,083	220,090
Announcement Date	31/08/20	31/08/21	23/08/22	28/08/23	27/08/24	27/08/25

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BENEFIT SYSTEMS S.A.	19.97x	3.16x	9.97x	2.38%	4.58B
INSPERITY, INC.	56.1x	0.2x	7.18x	0.48%	1.89B
UPWORK INC.	8.85x	1.05x	3.21x	-.--%	1.12B
GRUPA PRACUJ S.A.	12.06x	3.6x	8.06x	6.55%	861M
SAUDI MANPOWER SOLUTIONS COMPANY	13.58x	0.99x	9.39x	5.5%	687M
TEAMLEASE SERVICES LIMITED	17.32x	0.17x	12.73x	-	249M
RAMSSOL GROUP	10.68x	2.57x	6.23x	0.64%	77.46M
RENRUI HUMAN RESOURCES TECHNOLOGY HOLDINGS LIMITED	4.21x	-	-	-	64.48M
Average	17.85x	1.68x	8.11x	2.59%	1.19B
Weighted average by Cap.	24.41x	2.12x	8.44x	2.31%