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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 4.19M
35.61x6.69x23.16x0.89% 47.23B
18.56x2.2x10x1.37% 39.62B
28.23x3.44x17.81x0.9% 12.09B
27.22x3.89x16.12x0.59% 11.8B
18.63x3.31x11.51x3.87% 9.12B
9.11x2.11x5.48x4.42% 7.57B
15.83x2.06x6.7x3.22% 7.1B
35.19x4.02x17.09x0.23% 6.87B
Average 23.55x 3.46x 13.48x 1.94% 15.71B
Weighted average by Cap. 25.98x 4.09x 15.61x 1.46%

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