Company Valuation: AusQuest Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 10.16 18.11 17.33 12.38 10.73 82.12
Change - 78.25% -4.31% -28.58% -13.33% 665.54%
Enterprise Value (EV) 1 7.485 12.72 13.54 8.643 9.746 74.92
Change - 70% 6.39% -36.15% 12.76% 668.65%
P/E -9.62x -12.4x -11.9x 34.2x 41.8x -39.9x
PBR 1.52x 2.29x 2.33x 1.49x 1.38x 4.96x
PEG - -0.9x 30.17x -0x -1.4x 0x
Capitalization / Revenue 19.8x 17.8x 26.7x 11.3x 53.1x 166x
EV / Revenue 14.6x 12.5x 20.9x 7.9x 48.3x 151x
EV / EBITDA -13.2x -19.5x -31.1x 227x -8.1x -57.3x
EV / EBIT -4.08x -5.93x -5.63x -14.9x -5.78x -35.7x
EV / FCF -1.26x -2.4x -1.96x -1.12x -1.87x -12.7x
FCF Yield -79.5% -41.7% -51% -89.4% -53.5% -7.87%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.001559 -0.001775 -0.001768 0.000438 0.000311 -0.001479
Distribution rate - - - - - -
Net sales 1 0.5127 1.019 0.6487 1.094 0.2019 0.4946
EBITDA 1 -0.5684 -0.6538 -0.435 0.038 -1.203 -1.307
EBIT 1 -1.835 -2.145 -2.403 -0.5785 -1.687 -2.096
Net income 1 -0.9848 -1.283 -1.458 0.362 0.2567 -1.611
Net Debt 1 -2.675 -5.385 -3.791 -3.733 -0.9806 -7.204
Reference price 2 0.0150 0.0220 0.0210 0.0150 0.0130 0.0590
Nbr of stocks (in thousands) 677,333 823,190 825,149 825,149 825,149 1,391,854
Announcement Date 9/22/20 9/22/21 9/23/22 9/19/23 9/17/24 9/22/25
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 52.98M
16.7x4x7.19x3.48% 222B
11.75x2.91x6.3x5% 170B
15.25x4.39x7.24x3.12% 101B
13.22x0.41x6.57x3.14% 96.11B
27.65x6.69x17.74x-.--% 68.22B
56.4x3.19x7.82x2.27% 57.82B
15.46x3.14x6.22x0.59% 32.57B
13.7x4.43x6.79x4.32% 30.04B
12.98x4.65x8.22x3.94% 25.48B
Average 20.35x 3.76x 8.23x 2.87% 80.31B
Weighted average by Cap. 18.56x 3.56x 7.85x 3.26%

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. AQD Stock
  4. Valuation AusQuest Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!