Valuation Clarius Group Limited Australian S.E.

Stocks

End-of-day quote Australian S.E. Other stock markets			5-day change	1st Jan Change
- ^AUD	-.--%		-.--%	-46.94%

02-17	Ignite Limited Reports Earnings Results for the Half Year Ended December 31, 2025	CI
02-17	Ignite Limited Announces Ordinary Fully Paid Dividend for the Six Months Ended December 31, 2025, Payable on March 20, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	1.165	5.196	8.421	4.031	13.87	19.72
Change	-	346.15%	62.07%	-52.13%	244.09%	42.18%
Enterprise Value (EV) ¹	2.681	6.043	10.96	6.136	9.781	14.36
Change	-	125.43%	81.45%	-44.04%	59.4%	46.8%
P/E	-0.19x	2.15x	-29.4x	-2.6x	18.1x	16.5x
PBR	0.4x	0.97x	1.68x	1.16x	1.81x	2.32x
PEG	-	-0x	0x	-0x	-0x	0.3x
Capitalization / Revenue	0.01x	0.05x	0.07x	0.04x	0.14x	0.22x
EV / Revenue	0.02x	0.05x	0.09x	0.06x	0.1x	0.16x
EV / EBITDA	-0.81x	68.7x	28.9x	-18.5x	8.72x	10.4x
EV / EBIT	-0.76x	252x	31.8x	-17.3x	8.88x	12.4x
EV / FCF	0.41x	-3.35x	-21.3x	3.65x	3.62x	12.1x
FCF Yield	243%	-29.8%	-4.7%	27.4%	27.6%	8.29%
Dividend per Share ²	-	-	-	-	-	0.07
Rate of return	-	-	-	-	-	5.83%
EPS ²	-0.7005	0.2696	-0.032	-0.1733	0.047	0.0727
Distribution rate	-	-	-	-	-	96.3%
Net sales ¹	126	113.9	115.5	106.6	96.64	90.16
EBITDA ¹	-3.302	0.088	0.38	-0.332	1.122	1.387
EBIT ¹	-3.54	0.024	0.345	-0.355	1.101	1.16
Net income ¹	-6.272	2.415	-0.285	-1.549	0.616	1.235
Net Debt ¹	1.516	0.847	2.544	2.105	-4.09	-5.364
Reference price ²	0.1300	0.5800	0.9400	0.4500	0.8500	1.2000
Nbr of stocks (in thousands)	8,958	8,958	8,958	8,958	16,319	16,435
Announcement Date	8/31/20	8/30/21	8/25/22	8/22/23	8/20/24	8/18/25

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AUTOMATIC DATA PROCESSING, INC.	20.29x	4.13x	14.09x	2.94%	89.93B
RANDSTAD N.V.	13.35x	0.26x	6.42x	6.31%	5.24B
PERSOL HOLDINGS CO.,LTD.	13.28x	0.3x	5.49x	4.4%	3.41B
ROBERT HALF INC.	24.61x	0.54x	10.98x	7.32%	3.26B
ADECCO GROUP AG	8.28x	0.21x	5.66x	6.19%	3.24B
FIRST ADVANTAGE CORPORATION	77.31x	2.88x	10.13x	-.--%	3.11B
MANPOWERGROUP INC.	13.31x	0.14x	5.93x	3.75%	1.67B
SHANGHAI FOREIGN SERVICE HOLDING GROUP CO., LTD.	12.21x	-	-	4.22%	1.35B
FESCO GROUP CO., LTD.	7.24x	-	-	6.94%	1.04B
Average	21.10x	1.21x	8.38x	4.67%	12.47B
Weighted average by Cap.	20.79x	3.51x	12.88x	3.34%