Valuation Gratifii Limited

Stocks

Delayed Australian S.E. 23:21:00 2026-09-13 EDT			5-day change	1st Jan Change
0.0320 ^AUD	+6.67%		-3.03%	-60.00%

08-31	Gratifii Limited Reports Earnings Results for the Full Year Ended June 30, 2026	CI
07-23	Gratifii Limited completed the acquisition of Mosh Social Media from East Tamaki No.34 Limited, Kellie Thompson, Jon Emile Randles and Julian Thompson.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	11.77	17.09	15.63	18.2	14.05	35.32
Change	-	45.26%	-8.58%	16.48%	-22.82%	151.42%
Enterprise Value (EV) ¹	14.52	19.36	16.84	18.2	16.22	33.2
Change	-	33.27%	-13.02%	8.12%	-10.89%	104.69%
P/E	-1.27x	280x	-4.86x	-4x	-1.06x	-2.17x
PBR	-2.41x	13x	2.84x	2.24x	9.63x	4.78x
PEG	-	-3x	0x	-3.04x	-0x	0x
Capitalization / Revenue	3.42x	5.55x	1.4x	0.61x	0.47x	0.65x
EV / Revenue	4.22x	6.29x	1.51x	0.61x	0.54x	0.61x
EV / EBITDA	-1.74x	-15.7x	-14.5x	-4.76x	-2.77x	-6.83x
EV / EBIT	-1.73x	-15.2x	-8.4x	-4.7x	-2.76x	-4.06x
EV / FCF	-2.48x	-5.44x	-8.04x	-29.7x	-6.4x	45.2x
FCF Yield	-40.3%	-18.4%	-12.4%	-3.37%	-15.6%	2.21%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.4965	0.001499	-0.0555	-0.0562	-0.113	-0.0428
Distribution rate	-	-	-	-	-	-
Net sales ¹	3.439	3.077	11.17	29.92	29.84	54.45
EBITDA ¹	-8.329	-1.237	-1.16	-3.828	-5.849	-4.861
EBIT ¹	-8.389	-1.27	-2.003	-3.872	-5.871	-8.176
Net income ¹	-8.924	0.0593	-2.434	-3.812	-10.52	-10.95
Net Debt ¹	2.758	2.265	1.211	0.001746	2.173	-2.118
Reference price ²	0.6300	0.4200	0.2700	0.2250	0.1200	0.0930
Nbr of stocks (in thousands)	18,677	40,695	57,872	80,895	117,070	379,791
Announcement Date	11/3/20	9/7/21	9/20/22	9/17/23	9/30/24	9/29/25

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.($)
GRATIFII LIMITED	-	-	-	-	11.63M
MICROSOFT CORPORATION	25.17x	9.29x	15.21x	0.79%	3,680B
PALANTIR TECHNOLOGIES INC.	109.56x	47.62x	77.28x	-.--%	402B
CADENCE DESIGN SYSTEMS, INC.	60.21x	12.72x	26.82x	-.--%	79.69B
DATADOG, INC.	392.14x	16.76x	66.26x	-.--%	79.43B
SYNOPSYS, INC.	100.04x	8.53x	21.62x	-.--%	76.15B
SEA LIMITED	35.84x	1.75x	13.99x	-.--%	65.07B
ATLASSIAN CORPORATION	181.61x	5.78x	22.32x	-.--%	45.49B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	116.95x	4.62x	22.61x	-.--%	40.29B
TWILIO INC.	26.46x	5.45x	26.16x	-.--%	34.92B
Average	116.44x	12.50x	32.47x	0.09%	450.32B
Weighted average by Cap.	43.63x	12.68x	22.16x	0.64%