Company Valuation: BLS Pharmaceuticals Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 6.401 17.92 7.682 38.03 10.23 88.76
Change - 180% -57.14% 395.11% -73.09% 767.35%
Enterprise Value (EV) 1 4.701 16.32 5.514 34.75 9.916 82.62
Change - 247.2% -66.22% 530.16% -71.46% 733.27%
P/E -10.8x -35x -30x -13.9x -0.72x 17.8x
PBR 2.5x 9.53x 4.07x 2.51x 2.84x 7.15x
PEG - 2.6x 0.6x -0x -0x -0x
Capitalization / Revenue 2.76x 8.13x 3.09x 7.17x 1.06x 3.03x
EV / Revenue 2.02x 7.4x 2.22x 6.55x 1.03x 2.82x
EV / EBITDA -15.6x -124x -38.9x -20.1x -9.16x 15.3x
EV / EBIT -14.4x -109x -36.2x -18.9x -8.75x 16.2x
EV / FCF 20.4x 34.5x 12.4x -63.8x -3.81x 29.2x
FCF Yield 4.9% 2.9% 8.05% -1.57% -26.3% 3.42%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.009265 -0.007999 -0.003999 -0.0144 -0.069 0.023
Distribution rate - - - - - -
Net sales 1 2.322 2.204 2.485 5.305 9.643 29.28
EBITDA 1 -0.3009 -0.132 -0.1416 -1.726 -1.082 5.402
EBIT 1 -0.3257 -0.1497 -0.1525 -1.836 -1.133 5.099
Net income 1 -0.5931 -0.4957 -0.2365 -1.94 -13.33 4.901
Net Debt 1 -1.7 -1.602 -2.168 -3.287 -0.3176 -6.134
Reference price 2 0.1000 0.2800 0.1200 0.2000 0.0500 0.4100
Nbr of stocks (in thousands) 64,015 64,015 64,015 190,165 204,665 216,483
Announcement Date 9/30/20 9/30/21 9/30/22 9/29/23 9/30/24 9/30/25
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
34.55x6.16x18.31x0.93% 51.14B
-22.47x290.65x-23.9x-.--% 47.4B
33.79x3.27x14.13x-.--% 43.19B
48.79x5.67x30.99x-.--% 42.35B
29.05x8.78x22.18x0.4% 33.23B
34.78x5.7x25.92x-.--% 17.07B
24.34x2.11x9.14x1.11% 14.76B
79.29x4.16x16.13x-.--% 14.15B
Average 32.77x 40.81x 14.11x 0.3% 32.91B
Weighted average by Cap. 27.60x 56.79x 12.42x 0.29%

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. BLS Stock
  4. PBIMF Stock
  5. Valuation BLS Pharmaceuticals Limited