Company Valuation: Boom Logistics Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2024 2025 2026 2027
Market Cap 1 59.89 64.17 62.81 55.8 70.24 -
Change - 7.14% - -11.16% 25.87% -
Enterprise Value (EV) 1 59.89 64.17 62.81 52.77 57.84 50.54
Change - 7.14% - -15.99% 9.62% -12.62%
P/E 46.7x 16.7x 9.38x 2.45x 6.69x 5.35x
PBR - - - - - -
PEG - 0x - 0x -0.1x 0.2x
Capitalization / Revenue - - - 0.21x 0.25x 0.24x
EV / Revenue - - - 0.2x 0.2x 0.17x
EV / EBITDA - - - 1.06x 1.08x 0.91x
EV / EBIT - - - 3.04x 2.81x 2.37x
EV / FCF - - - 1.74x 3.36x 6.02x
FCF Yield - - - 57.4% 29.7% 16.6%
Dividend per Share 2 - - - - 0.021 0.029
Rate of return - - - - 1.11% 1.53%
EPS 2 0.03 0.09 0.16 0.555 0.284 0.355
Distribution rate - - - - 7.39% 8.17%
Net sales 1 - - - 264.6 285.8 295.6
EBITDA 1 - - - 50 53.6 55.3
EBIT 1 - - - 17.35 20.6 21.3
Net income 1 1.23 3.791 6.609 23.31 11.1 13.1
Net Debt 1 - - - -3.038 -12.4 -19.7
Reference price 2 1.400 1.500 1.500 1.360 1.900 1.900
Nbr of stocks (in thousands) 42,777 42,777 41,875 41,033 36,968 -
Announcement Date 8/25/21 8/25/22 8/22/24 8/21/25 - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
6.69x0.2x1.08x - 49.61M
37.01x6.74x23.95x0.93% 81.25B
33.85x3.89x12.99x1.36% 17.54B
38.2x1.25x13.58x0.97% 16.98B
20.72x2.13x10.49x3.53% 14.56B
25.4x2.84x12.14x2.97% 12.1B
26.34x3.66x14.06x2.2% 8.38B
14.73x0.64x9.17x1.44% 6.74B
9.69x1.14x6.1x2.17% 5.76B
19.5x0.41x9.61x3.82% 5.55B
Average 23.21x 2.29x 11.32x 2.15% 16.89B
Weighted average by Cap. 31.63x 4.42x 17.60x 1.57%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. BOL Stock
  4. Valuation Boom Logistics Limited