Company Valuation: Dimerix Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 38.61 38.5 24.06 280.6 344.1 123.1
Change - -0.27% -37.52% 1,066.27% 22.65% -64.24%
Enterprise Value (EV) 1 38.45 28.95 22.03 258.6 276 107.2
Change - -24.72% -23.91% 1,074.12% 6.71% -61.17%
P/E -6.06x -3.37x -1.46x -13.5x -24.3x -4.13x
PBR 26.3x 2.67x 4.03x 15.4x 25.7x -8.34x
PEG - -0.3x -0.1x 1.2x 0.7x -0x
Capitalization / Revenue 8.7x 5.96x 2.68x 481x 61.6x 19.4x
EV / Revenue 8.66x 4.48x 2.45x 443x 49.4x 16.9x
EV / EBITDA -5.93x -2.76x -1.59x -15.2x -8.62x -3.05x
EV / EBIT -5.93x -2.76x -1.59x -15.1x -8.62x -3.05x
EV / FCF -9.1x -2.91x -2.9x -21.9x 48.8x -2.21x
FCF Yield -11% -34.4% -34.5% -4.56% 2.05% -45.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0322 -0.0356 -0.0424 -0.0377 -0.0236 -0.0497
Distribution rate - - - - - -
Net sales 1 4.44 6.466 8.984 0.5835 5.587 6.354
EBITDA 1 -6.479 -10.49 -13.84 -17.07 -32 -35.16
EBIT 1 -6.488 -10.49 -13.84 -17.08 -32.01 -35.17
Net income 1 -6.372 -10.49 -13.8 -17.08 -13.25 -29.81
Net Debt 1 -0.157 -9.557 -2.034 -21.99 -68.19 -15.92
Reference price 2 0.1950 0.1200 0.0620 0.5100 0.5750 0.2050
Nbr of stocks (in thousands) 197,999 320,874 388,059 550,196 598,511 600,397
Announcement Date 8/15/21 8/28/22 8/29/23 8/28/24 8/27/25 8/26/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 120M
33.86x6.04x17.97x0.95% 49.81B
-21.01x245.16x-22.36x-.--% 44.06B
33.64x3.26x14.08x-.--% 42.99B
47.1x5.45x29.8x-.--% 40.88B
28.69x8.67x21.92x0.4% 33.11B
33.78x5.53x25.14x-.--% 16.58B
24.18x2.1x9.1x1.11% 14.63B
77.11x4.06x15.74x-.--% 13.76B
Average 32.17x 35.03x 13.92x 0.31% 28.44B
Weighted average by Cap. 27.59x 46.64x 12.61x 0.3%

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. DXB Stock
  4. Valuation Dimerix Limited