Company Valuation: GLOL OIL&

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 13.75 6.183 5.572 17.92 16.14 11.89
Change - -55.02% -9.88% 221.58% -9.93% -26.34%
Enterprise Value (EV) 1 12.19 4.661 2.198 15.88 13.39 8.498
Change - -61.75% -52.85% 622.37% -15.66% -36.54%
P/E -5.56x -0.22x -0.9x -4.81x -6.39x -6.67x
PBR 2.79x 1.26x 1.28x 4.3x 2.68x 1.14x
PEG - -0x 0x 0.1x 0.1x 0.2x
Capitalization / Revenue - - - - - 128,171,366x
EV / Revenue - - - - - -
EV / EBITDA -13.6x -5.82x -2.11x -4.91x - -
EV / EBIT -6.32x -2.54x -2.04x -4.89x -5.72x -5.52x
EV / FCF -87.8x -13.6x -1.88x -5.84x -10.3x -9.5x
FCF Yield -1.14% -7.36% -53.3% -17.1% -9.67% -10.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0324 -0.1335 -0.0144 -0.00645 -0.003599 -0.0021
Distribution rate - - - - - -
Net sales - - - - - 0.0927
EBITDA 1 -0.8958 -0.8011 -1.043 -3.233 - -
EBIT 1 -1.929 -1.834 -1.078 -3.247 -2.342 -1.539
Net income 1 -1.892 -19.8 -4.043 -3.191 -2.269 -1.539
Net Debt 1 -1.561 -1.522 -3.374 -2.042 -2.749 -3.39
Reference price 2 0.1800 0.0300 0.0130 0.0310 0.0230 0.0140
Nbr of stocks (in thousands) 76,366 206,085 428,600 578,000 701,718 849,126
Announcement Date 9/29/21 9/30/22 9/28/23 9/30/24 9/19/25 9/17/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.43x2.43x5.38x2.58% 158B
12.43x3.31x6.34x3.59% 102B
8.43x2.59x4.5x2.86% 75.65B
9.88x1.47x4.78x1.91% 60.06B
7.25x2.49x3.94x1.85% 58.82B
9.19x2.56x5.04x2.29% 55.9B
11.37x3.44x4.94x2.27% 53.88B
12.38x3.38x5.14x5.91% 43.81B
5.7x1.65x3.96x4.74% 35.99B
Average 9.90x 2.59x 4.89x 3.11% 71.62B
Weighted average by Cap. 10.50x 2.62x 5.08x 2.94%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!