Company Valuation: Aureka Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 52.75 65.35 61.75 28.56 28.56 14.5
Change - 23.88% -5.5% -53.76% 0% -49.24%
Enterprise Value (EV) 1 47.14 51.27 50.36 32.47 29.77 9.575
Change - 8.76% -1.79% -35.53% -8.31% -67.83%
P/E -51.9x -18.8x -15.3x -0.41x 10.6x -1.63x
PBR 2.54x 1.62x 0.66x 1.01x 0.92x 2.66x
PEG - -0x 0.3x -0x -0x 0x
Capitalization / Revenue - - 539,463x - - 270,675,991x
EV / Revenue - - - - - -
EV / EBITDA -52.5x -18.6x 3.49x 40.1x -30.7x -2.03x
EV / EBIT -43.6x -18.4x 7.33x -5.18x -30x -2.02x
EV / FCF -10.8x -4.24x -6.48x -15x -13x -3.07x
FCF Yield -9.28% -23.6% -15.4% -6.68% -7.7% -32.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.059 -2.5 -1.407 -22.94 0.8926 -0.0707
Distribution rate - - - - - -
Net sales - - 114.5 - - 0.0536
EBITDA 1 -0.8985 -2.759 14.45 0.8097 -0.9693 -4.707
EBIT 1 -1.08 -2.783 6.871 -6.266 -0.9911 -4.732
Net income 1 -0.9841 -2.724 -3.088 -66.86 2.683 -4.745
Net Debt 1 -5.607 -14.07 -11.4 3.911 1.212 -4.921
Reference price 2 55.0000 47.0000 21.5000 9.5000 9.5000 0.1150
Nbr of stocks (in thousands) 959 1,390 2,872 3,006 3,006 126,050
Announcement Date 9/15/20 9/17/21 10/2/22 8/30/24 9/30/24 9/25/25
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14.27M
17.4x4.17x7.49x3.34% 231B
11.74x2.93x6.35x5.01% 171B
15.22x4.38x7.22x3.13% 101B
13.17x0.4x6.52x3.17% 95.22B
27.65x6.69x17.74x-.--% 68.23B
56.16x3.18x7.79x2.28% 57.57B
15.31x3.11x6.17x0.59% 32.38B
13.32x4.32x6.56x4.39% 29.5B
13.38x4.8x8.49x3.83% 26.24B
Average 20.37x 3.77x 8.26x 2.86% 81.26B
Weighted average by Cap. 18.69x 3.62x 7.93x 3.23%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. AKA Stock
  4. Valuation Aureka Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!