Company Valuation: Acrux Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 24.44 36.83 14.84 12.1 20.06 6.524
Change - 50.67% -59.71% -18.44% 65.73% -67.48%
Enterprise Value (EV) 1 17.64 23.79 11.09 8.224 20.82 9.296
Change - 34.89% -53.41% -25.81% 153.13% -55.35%
P/E -2.57x -2.26x -1.5x -15.6x -3.44x -0.95x
PBR 1.9x 1.99x 1.63x 1.39x 6.12x 6.38x
PEG - -1.28x 0x 0.2x -0x 0.1x
Capitalization / Revenue 19.5x 27.5x 8.63x 1.44x 3.94x 5.48x
EV / Revenue 14.1x 17.8x 6.45x 0.98x 4.09x 7.81x
EV / EBITDA -1.51x -1.49x -0.88x -2.93x -2.5x -1.06x
EV / EBIT -1.46x -1.46x -0.86x -2.43x -2.43x -1.04x
EV / FCF -2.53x -2.59x -1.42x -6.22x -4.76x -1.71x
FCF Yield -39.6% -38.6% -70.4% -16.1% -21% -58.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0565 -0.0575 -0.0346 -0.0027 -0.02 -0.0169
Distribution rate - - - - - -
Net sales 1 1.253 1.337 1.719 8.429 5.091 1.19
EBITDA 1 -11.68 -15.93 -12.61 -2.809 -8.336 -8.757
EBIT 1 -12.08 -16.25 -12.97 -3.39 -8.575 -8.971
Net income 1 -9.471 -12.63 -9.834 -0.764 -5.8 -5.945
Net Debt 1 -6.805 -13.04 -3.753 -3.879 0.759 2.772
Reference price 2 0.1450 0.1300 0.0520 0.0420 0.0690 0.0160
Nbr of stocks (in thousands) 168,584 283,305 285,365 288,175 290,717 407,764
Announcement Date 8/24/20 8/25/21 8/25/22 8/24/23 8/28/24 8/28/25
1AUD in Million2AUD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.59M
38.67x7.34x25.01x0.8% 47.58B
18.14x2.04x9.64x1.33% 35.47B
28x3.46x17.73x0.86% 12.42B
24.59x4.26x15.85x0.72% 11.83B
19.07x3.28x11.93x3.58% 8.79B
8.43x1.98x5.19x5.14% 7.09B
16.24x2.07x6.96x3.25% 6.99B
33.19x3.77x16.06x0.24% 6.53B
43.87x - - - 5.4B
Average 25.58x 3.53x 13.55x 1.99% 14.21B
Weighted average by Cap. 27.56x 4.37x 16.35x 1.44%

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. ACR Stock
  4. Valuation Acrux Limited