Company Valuation: Audio Pixels Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 454 745.2 632.4 323 213.6 112.9
Change - 64.13% -15.13% -48.93% -33.87% -47.12%
Enterprise Value (EV) 1 448.8 740.7 633.4 325 218.8 123.2
Change - 65.04% -14.49% -48.69% -32.67% -43.71%
P/E -72.9x -61.1x -191x -131x -14.6x -13.8x
PBR 62.8x 129x 1,045x 2,179x -38.1x -10.2x
PEG - -0.7x 2.6x 4.9x -0x 0.3x
Capitalization / Revenue 3,729x 7,751x 5,896x 2,699x 10,241x -
EV / Revenue 3,686x 7,705x 5,905x 2,716x 10,494x -
EV / EBITDA -71.4x -89.9x -114x -62.4x -41.1x -19.6x
EV / EBIT -70.5x -88.6x -112x -60.8x -39.8x -18.8x
EV / FCF -200x -180x -237x -92.6x -43.3x -26.8x
FCF Yield -0.5% -0.55% -0.42% -1.08% -2.31% -3.73%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.2202 -0.425 -0.1153 -0.0846 -0.5015 -0.2797
Distribution rate - - - - - -
Net sales 1 0.1218 0.0961 0.1073 0.1197 0.0209 -
EBITDA 1 -6.282 -8.24 -5.539 -5.206 -5.322 -6.3
EBIT 1 -6.368 -8.356 -5.668 -5.346 -5.505 -6.55
Net income 1 -6.232 -12.1 -3.31 -2.436 -14.61 -8.171
Net Debt 1 -5.215 -4.481 0.9853 2.045 5.268 10.24
Reference price 2 16.042 25.965 22.036 11.120 7.312 3.866
Nbr of stocks (in thousands) 28,302 28,699 28,699 29,045 29,210 29,210
Announcement Date 2/27/20 2/25/21 2/28/22 3/31/23 4/1/24 3/31/25
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 87.63M
21.8x12.44x18.76x0.35% 5,263B
21.74x10.65x14.39x1.12% 1,919B
36.96x15.65x22.99x0.76% 1,634B
5.37x3.31x3.69x0.07% 1,051B
98.16x17.71x67.17x-.--% 915B
3.78x2.34x2.81x0.25% 737B
-40.87x8.13x22.68x-.--% 493B
34.1x12.79x23.31x1.87% 282B
Average 22.63x 10.38x 21.97x 0.55% 1,366B
Weighted average by Cap. 24.77x 11.43x 20.26x 0.49%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Audio Pixels Holdings Limited

Historical PBR trend

Valuation ratios - PBR - Audio Pixels Holdings Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Audio Pixels Holdings Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Audio Pixels Holdings Limited

  1. Stock Market
  2. Stocks
  3. ADPX.Y Stock
  4. Valuation Audio Pixels Holdings Limited