Valuation ADVERITAS Australian S.E.

Stocks

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

05-25	Adveritas Says ARR Rises 8% in June Quarter To-Date	MT
05-25	Adveritas provides trading update	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2023	2024	2025	2026	2027	2028
Market Cap ¹	26.56	51.27	110.6	71.35	-	-
Change	-	93.01%	115.82%	-35.51%	-	-
Enterprise Value (EV) ¹	26.56	46.98	101.2	65.85	63.15	56.85
Change	-	76.88%	115.32%	-34.9%	-4.1%	-9.98%
P/E	-1.97x	-3.92x	-13.5x	-15.4x	30.8x	12.8x
PBR	-	-	-	-	-	-
PEG	-	0.2x	0.3x	0.4x	-0x	0x
Capitalization / Revenue	-	9.9x	12.6x	6.2x	3.43x	2.54x
EV / Revenue	-	9.07x	11.5x	5.73x	3.04x	2.02x
EV / EBITDA	-	-4.39x	-15.7x	-16.9x	26.3x	8.49x
EV / EBIT	-	-4.32x	-15.3x	-16.5x	27.5x	8.49x
EV / FCF	-	-5.09x	-34.2x	-17.8x	23.8x	8.88x
FCF Yield	-	-19.6%	-2.93%	-5.62%	4.2%	11.3%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0223	-0.0166	-0.0089	-0.005	0.0025	0.006
Distribution rate	-	-	-	-	-	-
Net sales ¹	-	5.179	8.761	11.5	20.8	28.1
EBITDA ¹	-	-10.71	-6.46	-3.9	2.4	6.7
EBIT ¹	-	-10.89	-6.59	-4	2.3	6.7
Net income ¹	-10.92	-11.59	-7.086	-4.1	2.25	5.9
Net Debt ¹	-	-4.286	-9.481	-5.5	-8.2	-14.5
Reference price ²	0.0440	0.0650	0.1200	0.0770	0.0770	0.0770
Nbr of stocks (in thousands)	603,661	788,714	922,011	926,659	-	-
Announcement Date	8/31/23	8/28/24	8/27/25	-	-	-

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.($)
TENCENT HOLDINGS LIMITED	15.45x	4.22x	9.84x	1.33%	527B
NETFLIX, INC.	20.44x	6.05x	18.17x	-.--%	309B
UBER TECHNOLOGIES, INC.	24.62x	2.62x	13.54x	-.--%	152B
SK SQUARE CO., LTD.	4.92x	106.94x	3.87x	0.11%	124B
SPOTIFY TECHNOLOGY S.A.	32.75x	3.99x	26.22x	-.--%	98.65B
PROSUS N.V.	10.94x	8.31x	95.04x	0.64%	95.75B
AIRBNB, INC.	29.23x	5.56x	15.69x	-.--%	88.21B
DOORDASH, INC.	75.26x	4.42x	21.6x	-.--%	83.58B
NASPERS LIMITED	7.56x	2.96x	45.51x	0.69%	39.79B
Average	24.57x	16.12x	27.72x	0.31%	168.58B
Weighted average by Cap.	21.25x	13.10x	19.79x	0.53%