Company Valuation: ABx Group

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 13.53 21.91 25.71 17.45 10.26 26.49
Change - 61.98% 17.35% -32.14% -41.19% 158.12%
Enterprise Value (EV) 1 12.63 15.82 23.66 17.11 10.07 24.41
Change - 25.27% 49.56% -27.66% -41.15% 142.43%
P/E -22.5x -2.9x -7.38x -10.1x -5.12x -3.04x
PBR 0.91x 1.32x 1.98x 1.37x 0.91x 2.07x
PEG - -0x 0.1x 0.2x -0.4x -0x
Capitalization / Revenue 5.94x 438x 236x 78.6x 177x 230x
EV / Revenue 5.54x 316x 217x 77.1x 174x 212x
EV / EBITDA -39.8x -2.96x -7.07x -9.27x -24.4x -21.7x
EV / EBIT -22.3x -2.82x -6.84x -8.72x -4.59x -10.6x
EV / FCF -346x -7.83x -7.81x -3.99x -85.7x -4.71x
FCF Yield -0.29% -12.8% -12.8% -25% -1.17% -21.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.004 -0.0338 -0.0156 -0.007133 -0.008007 -0.024
Distribution rate - - - - - -
Net sales 1 2.279 0.05 0.109 0.222 0.058 0.115
EBITDA 1 -0.317 -5.337 -3.347 -1.847 -0.413 -1.125
EBIT 1 -0.566 -5.599 -3.46 -1.963 -2.196 -2.298
Net income 1 -0.594 -5.868 -3.482 -1.635 -2.002 -6.471
Net Debt 1 -0.901 -6.095 -2.057 -0.336 -0.191 -2.073
Reference price 2 0.0900 0.0980 0.1150 0.0720 0.0410 0.0730
Nbr of stocks (in thousands) 150,304 223,591 223,591 242,341 250,293 362,848
Announcement Date 3/31/21 3/31/22 3/31/23 3/28/24 3/31/25 3/30/26
1AUD in Million2AUD
Estimates

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA