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	67.65	-	-
Change	-	93.01%	115.82%	-38.86%	-	-
Enterprise Value (EV) ¹	26.56	46.98	101.2	62.15	59.45	53.15
Change	-	76.88%	115.32%	-38.57%	-4.34%	-10.6%
P/E	-1.97x	-3.92x	-13.5x	-14.6x	29.2x	12.2x
PBR	-	-	-	-	-	-
PEG	-	0.2x	0.3x	0.3x	-0x	0x
Capitalization / Revenue	-	9.9x	12.6x	5.88x	3.25x	2.41x
EV / Revenue	-	9.07x	11.5x	5.4x	2.86x	1.89x
EV / EBITDA	-	-4.39x	-15.7x	-15.9x	24.8x	7.93x
EV / EBIT	-	-4.32x	-15.3x	-15.5x	25.8x	7.93x
EV / FCF	-	-5.09x	-34.2x	-16.8x	22.4x	8.3x
FCF Yield	-	-19.6%	-2.93%	-5.95%	4.46%	12%
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	0.0730	0.0730	0.0730
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	14.69x	4.02x	9.36x	1.4%	506B
NETFLIX, INC.	21.54x	6.37x	19.11x	-.--%	326B
UBER TECHNOLOGIES, INC.	23.61x	2.52x	13.02x	-.--%	146B
SK SQUARE CO., LTD.	6.6x	141.95x	5.24x	0.09%	153B
PROSUS N.V.	9.95x	12.06x	120.16x	0.44%	101B
SPOTIFY TECHNOLOGY S.A.	31.87x	3.86x	25.12x	-.--%	96.25B
AIRBNB, INC.	28.02x	5.27x	14.87x	-.--%	84.52B
DOORDASH, INC.	67.87x	3.99x	19.48x	-.--%	75.58B
NASPERS LIMITED	8.83x	3.96x	44.38x	0.53%	38.09B
Average	23.66x	20.44x	30.08x	0.27%	169.61B
Weighted average by Cap.	20.19x	18.80x	21.40x	0.52%