|
Market Closed -
Australian S.E.
00:10:23 2026-11-10 EST
|
5-day change | 1st Jan Change | ||
| 0.0710 AUD | +4.41% |
|
-4.05% | +10.94% |
| 09-21 | Adisyn Ltd(ASX:AI1) added to S&P/ASX All Ordinaries Index | CI |
| 09-20 | Adisyn Ltd(ASX:AI1) added to S&P Global BMI Index | CI |
Company Valuation: Adisyn Ltd
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 17.26 | 3.533 | 2.614 | 3.888 | 31.86 | 206 |
| Change | - | -79.53% | -26% | 48.71% | 719.53% | 546.48% |
| Enterprise Value (EV) 1 | 18.22 | 6.6 | 5.392 | 6.234 | 25.18 | 191.1 |
| Change | - | -63.79% | -18.3% | 15.61% | 303.95% | 658.88% |
| P/E | -4.17x | -0.73x | -1.16x | -2.29x | -2.15x | -18.3x |
| PBR | 5.87x | 1.59x | 1.05x | 1.88x | 0.7x | 3.47x |
| PEG | - | 0.08x | 0x | 0x | -0x | 0.3x |
| Capitalization / Revenue | 9.92x | 0.83x | 0.93x | 0.67x | 9.16x | 48.2x |
| EV / Revenue | 10.5x | 1.56x | 1.91x | 1.08x | 7.24x | 44.7x |
| EV / EBITDA | -5.45x | -1.66x | -2.96x | -7.83x | -4.53x | -27.4x |
| EV / EBIT | -5.34x | -1.5x | -2.61x | -3.98x | -4.17x | -24.6x |
| EV / FCF | -12x | -2.56x | -2.63x | -9.33x | -28.9x | -106x |
| FCF Yield | -8.34% | -39.1% | -38% | -10.7% | -3.47% | -0.94% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.0707 | -0.0642 | -0.0172 | -0.009174 | -0.0205 | -0.009575 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 1.74 | 4.243 | 2.818 | 5.776 | 3.479 | 4.271 |
| EBITDA 1 | -3.344 | -3.973 | -1.824 | -0.7965 | -5.556 | -6.98 |
| EBIT 1 | -3.413 | -4.388 | -2.063 | -1.568 | -6.045 | -7.776 |
| Net income 1 | -3.556 | -4.443 | -1.741 | -1.698 | -9.602 | -7.833 |
| Net Debt 1 | 0.9668 | 3.067 | 2.778 | 2.346 | -6.679 | -14.87 |
| Reference price 2 | 0.2950 | 0.0470 | 0.0200 | 0.0210 | 0.0440 | 0.1750 |
| Nbr of stocks (in thousands) | 58,500 | 75,167 | 130,716 | 185,132 | 724,126 | 1,177,021 |
| Announcement Date | 9/30/21 | 10/2/22 | 9/29/23 | 9/27/24 | 9/29/25 | 9/24/26 |
1AUD in Million2AUD
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 55.3M | |
| 24.62x | 3.98x | 13.87x | 2.75% | 233B | |
| 20.57x | 4.38x | 10.74x | 0.81% | 177B | |
| 17.37x | 1.97x | 10.15x | 2.72% | 150B | |
| -115.67x | 15.86x | 87.25x | -.--% | 103B | |
| -525.04x | 35.26x | 145.05x | -.--% | 105B | |
| 16.14x | 2.91x | 11.22x | 4.99% | 95.55B | |
| 22.89x | 5.97x | 14.65x | 2.45% | 69.4B | |
| 15.15x | 2.2x | 9.35x | 5.09% | 49.87B | |
| 19.02x | 2.5x | 11.62x | 4.47% | 40.63B | |
| Average | -56.11x | 8.34x | 34.88x | 2.59% | 102B | |
| Weighted average by Cap. | -49.37x | 8.05x | 33.14x | 2.22% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- AI1 Stock
- Valuation Adisyn Ltd
Select your edition
All financial news and data tailored to specific country editions
