Valuation BSA Limited

Stocks

Market Closed - Australian S.E. 00:20:07 2026-10-15 EDT			5-day change	1st Jan Change
0.2250 ^AUD	-10.00%		-18.18%	+50.00%

10-06	BSA Limited Reportedly Plans To Acquire Eonetics Pty Ltd For USD 12.18 Million	CI
09-23	BSA Limited's Equity Buyback announced on April 30, 2026, has expired with 0 shares, representing 0% for AUD 0 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026
Market Cap ¹	140.9	39.39	42.91	53.04	5.798	27.86
Change	-	-72.05%	8.91%	23.62%	-89.07%	380.52%
Enterprise Value (EV) ¹	137.3	48.25	50.88	62.25	-16.6	11.54
Change	-	-64.86%	5.46%	22.33%	-126.66%	169.52%
P/E	95.6x	-0.86x	-14.5x	5.11x	1.55x	6.97x
PBR	4.7x	-5.55x	-4.47x	33.1x	0.83x	2.01x
PEG	-	0x	0.2x	-0x	-0x	0.99x
Capitalization / Revenue	0.34x	0.08x	0.18x	0.21x	0.02x	0.87x
EV / Revenue	0.33x	0.1x	0.21x	0.24x	-0.06x	0.36x
EV / EBITDA	-19.7x	-8.71x	3.56x	2.88x	-0.54x	2.59x
EV / EBIT	-12.9x	-6.53x	4.24x	3.03x	-0.55x	2.62x
EV / FCF	-5.71x	17x	2.54x	144x	-0.62x	-3.14x
FCF Yield	-17.5%	5.9%	39.4%	0.69%	-161%	-31.8%
Dividend per Share ²	0.08	-	-	-	-	-
Rate of return	3.08%	-	-	-	-	-
EPS ²	0.0272	-0.6446	-0.0414	0.1439	0.0496	0.0531
Distribution rate	294%	-	-	-	-	-
Net sales ¹	418.3	466.4	239.8	255.7	287	32.08
EBITDA ¹	-6.968	-5.54	14.31	21.62	30.95	4.458
EBIT ¹	-10.64	-7.392	12	20.53	29.93	4.407
Net income ¹	1.479	-42.24	-2.96	10.63	3.731	4.267
Net Debt ¹	-3.603	8.856	7.978	9.21	-22.4	-16.32
Reference price ²	2.6000	0.5520	0.6000	0.7350	0.0770	0.3700
Nbr of stocks (in thousands)	54,203	71,368	71,509	72,160	75,300	75,300
Announcement Date	8/19/21	8/22/22	8/29/23	8/22/24	8/29/25	8/20/26

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BSA LIMITED	-	-	-	-	11.72M
QUANTA SERVICES, INC.	55.44x	2.56x	24.42x	0.07%	96.55B
VINCI	11.84x	1.03x	5.61x	4.93%	66.83B
COMFORT SYSTEMS USA, INC.	30.5x	3.81x	20.69x	0.22%	52.05B
LARSEN & TOUBRO LIMITED	24.61x	1.92x	18.87x	1.18%	53.1B
FERROVIAL N.V.	45.07x	3.66x	23.1x	2.15%	34.92B
EMCOR GROUP, INC.	22.33x	1.53x	14.15x	0.21%	32.31B
HOCHTIEF AG	25.44x	0.63x	10.43x	2.44%	31.05B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.14x	0.32x	6.03x	5.48%	27.53B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.28x	0.4x	6.28x	2.9%	26.59B
Average	26.85x	1.76x	14.40x	2.18%	42.1B
Weighted average by Cap.	30.48x	1.98x	15.99x	1.89%