Valuation Atomos Limited

Stocks

Delayed Australian S.E. 00:59:41 2026-10-16 EDT			5-day change	1st Jan Change
0.0100 ^AUD	0.00%		0.00%	-61.54%

10-14	Atomos Limited Announces Retirement of Jeromy Young as Non-Executive Director	CI
10-05	Atomos Limited Announces Appointment of Simon Traynor as Non-Executive Director, Effective October 6, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026
Market Cap ¹	233.8	42.25	17.86	23.06	3.645	16.37
Change	-	-81.93%	-57.73%	29.12%	-84.19%	349.17%
Enterprise Value (EV) ¹	211	55.59	24.45	25.33	18.01	35.86
Change	-	-73.65%	-56.01%	3.57%	-28.88%	99.1%
P/E	55.4x	-3.8x	-0.36x	-0.31x	-0.25x	18.4x
PBR	3.67x	0.78x	2.67x	9.81x	-0.33x	-6.22x
PEG	-	0x	-0x	0x	0x	-0x
Capitalization / Revenue	2.97x	0.58x	0.42x	0.65x	0.11x	0.41x
EV / Revenue	2.68x	0.76x	0.57x	0.71x	0.55x	0.9x
EV / EBITDA	36.7x	-12.8x	-0.88x	-1.37x	-1.57x	18.9x
EV / EBIT	51.6x	-8.5x	-0.84x	-1.33x	-1.52x	21.8x
EV / FCF	33.4x	-2.07x	6.06x	-31x	-1.95x	-3.13x
FCF Yield	3%	-48.2%	16.5%	-3.23%	-51.3%	-32%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0193	-0.05	-0.1812	-0.061	-0.012	0.000599
Distribution rate	-	-	-	-	-	-
Net sales ¹	78.61	73.28	42.76	35.72	32.66	40
EBITDA ¹	5.75	-4.36	-27.64	-18.45	-11.48	1.894
EBIT ¹	4.088	-6.54	-28.97	-18.98	-11.84	1.646
Net income ¹	4.218	-10.36	-61.06	-22.36	-14.58	0.872
Net Debt ¹	-22.79	13.35	6.594	2.266	14.37	19.49
Reference price ²	1.0700	0.1900	0.0650	0.0190	0.0030	0.0110
Nbr of stocks (in thousands)	218,483	222,352	274,763	1,213,662	1,215,018	1,488,415
Announcement Date	9/30/21	10/2/22	12/19/23	9/30/24	9/30/25	9/30/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ATOMOS LIMITED	-	-	-	-	10.36M
SONY GROUP CORPORATION	17.97x	1.67x	8.18x	0.88%	147B
PANASONIC HOLDINGS CORPORATION	18.83x	1.21x	9.11x	1.49%	58.52B
LARGAN PRECISION CO., LTD.	37.47x	11.3x	22.39x	1.36%	25.8B
LG ELECTRONICS INC.	14.8x	0.33x	4.04x	0.81%	21.46B
DIXON TECHNOLOGIES (INDIA) LIMITED	67.39x	1.05x	33.36x	0.09%	7.94B
NEXTVISION STABILIZED SYSTEMS, LTD.	27.28x	13.01x	21.71x	-	5.47B
ARASHI VISION INC.	57.84x	2.23x	52.09x	0.18%	5.34B
TCL ELECTRONICS HOLDINGS LIMITED	12.89x	0.23x	5.72x	3.97%	5.23B
HISENSE VISUAL TECHNOLOGY CO., LTD.	12.23x	-	-	4.12%	5.09B
Average	29.63x	3.88x	19.58x	1.61%	28.21B
Weighted average by Cap.	21.82x	2.55x	11.17x	1.13%