Valuation Integrated Research Limited

Stocks

Market Closed - Australian S.E. 22:23:09 2026-10-29 EDT			5-day change	1st Jan Change
0.2600 ^AUD	0.00%		-3.70%	-25.71%

10-15	Integrated Research Launches Clarion to Close the Gap Between What Employees Experience and What It Can See	CI
09-03	Integrated Research Limited, 2026 Earnings Call, Aug 27, 2026

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026
Market Cap ¹	335	72.45	66.64	162.4	73.6	48.76
Change	-	-78.37%	-8.02%	143.69%	-54.68%	-33.75%
Enterprise Value (EV) ¹	335.9	64.99	51.14	131.1	34.86	-1.42
Change	-	-80.65%	-21.32%	156.38%	-73.41%	-104.07%
P/E	42.3x	47.2x	-2.28x	6.13x	5.59x	40.3x
PBR	4.02x	0.83x	1.11x	1.84x	0.73x	0.5x
PEG	-	-0.6x	0x	-0x	-0.1x	-0.4x
Capitalization / Revenue	4.27x	1.15x	0.95x	1.95x	1.08x	0.85x
EV / Revenue	4.28x	1.03x	0.73x	1.57x	0.51x	-0.02x
EV / EBITDA	31.9x	-9.8x	-70x	5.17x	2.59x	1.43x
EV / EBIT	34.3x	-8.93x	-47.7x	5.17x	2.61x	1.2x
EV / FCF	59.2x	103x	6.67x	8.76x	5.02x	-0.29x
FCF Yield	1.69%	0.97%	15%	11.4%	19.9%	-348%
Dividend per Share ²	-	-	-	0.02	0.02	0.03
Rate of return	-	-	-	2.15%	4.82%	11.1%
EPS ²	0.046	0.0089	-0.169	0.1518	0.0743	0.006699
Distribution rate	-	-	-	13.2%	26.9%	448%
Net sales ¹	78.49	62.87	69.83	83.29	68.26	57.64
EBITDA ¹	10.54	-6.63	-0.73	25.34	13.45	-0.994
EBIT ¹	9.779	-7.277	-1.071	25.34	13.37	-1.185
Net income ¹	7.935	1.545	-29.23	27.13	13.36	1.21
Net Debt ¹	0.931	-7.458	-15.5	-31.29	-38.74	-50.18
Reference price ²	1.9450	0.4200	0.3850	0.9300	0.4150	0.2700
Nbr of stocks (in thousands)	172,215	172,489	173,081	174,609	177,353	180,592
Announcement Date	8/18/21	8/17/22	8/24/23	8/19/24	8/25/25	8/26/26

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.($)
INTEGRATED RESEARCH LIMITED	-	-	-	-	33.36M
MICROSOFT CORPORATION	26.23x	9.77x	15.83x	0.75%	3,876B
PALANTIR TECHNOLOGIES INC.	118.48x	52.39x	85.4x	-.--%	442B
ORACLE CORPORATION	19.59x	5.66x	9.85x	1.53%	396B
PALO ALTO NETWORKS, INC.	232.13x	20.7x	60.61x	-.--%	300B
SAP SE	29.22x	5.98x	18.57x	1.27%	272B
CROWDSTRIKE HOLDINGS, INC.	2504.3x	41.91x	137.1x	-.--%	257B
SERVICENOW, INC.	73.17x	6.72x	17.61x	-.--%	109B
FORTINET, INC.	42.17x	11.66x	29.9x	-.--%	99.98B
ADOBE INC.	13.72x	3.65x	7.63x	-.--%	97.39B
Average	339.89x	17.60x	42.50x	0.39%	584.97B
Weighted average by Cap.	153.24x	14.39x	28.57x	0.66%