Company Valuation: Ion Video Ltd

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 15.72 33.26 9.798 15.06 8.32 6.151
Change - 111.5% -70.54% 53.73% -44.76% -26.07%
Enterprise Value (EV) 1 14.2 31.77 10.28 14.58 8.119 6.274
Change - 123.64% -67.65% 41.88% -44.32% -22.73%
P/E -1.78x -5.24x -0.96x -2.11x -1.49x -1.19x
PBR 3.59x 9.64x 13.3x 19.2x -40.8x -2.75x
PEG - 0.1x -0x 0x 0x 0.1x
Capitalization / Revenue 236x 305x 39.1x 65.8x 10.3x 7.83x
EV / Revenue 214x 291x 41x 63.7x 10x 7.99x
EV / EBITDA -2.01x -5.81x -1.28x -3.74x -2.04x -1.58x
EV / EBIT -1.87x -5.27x -1.2x -3.28x -1.8x -1.39x
EV / FCF -3.22x -11.4x -2.25x -7.55x -4.08x -5.39x
FCF Yield -31.1% -8.77% -44.5% -13.2% -24.5% -18.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.6734 -0.42 -0.52 -0.19 -0.1007 -0.0837
Distribution rate - - - - - -
Net sales 1 0.0665 0.1091 0.2507 0.2289 0.8111 0.7854
EBITDA 1 -7.052 -5.464 -8.004 -3.902 -3.974 -3.982
EBIT 1 -7.613 -6.027 -8.572 -4.451 -4.514 -4.522
Net income 1 -7.82 -6.128 -8.999 -5.237 -4.789 -5.006
Net Debt 1 -1.52 -1.49 0.4793 -0.481 -0.201 0.1226
Reference price 2 1.2000 2.2000 0.5000 0.4000 0.1500 0.1000
Nbr of stocks (in thousands) 13,103 15,116 19,595 37,655 55,467 61,512
Announcement Date 9/30/20 8/31/21 9/30/22 9/15/23 9/30/24 9/30/25
1AUD in Million2AUD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 43.99M
22.5x8.63x14.29x0.94% 2,901B
91x36.71x61.2x-.--% 295B
103.46x32.99x104.35x0.17% 106B
69.46x14.63x30.94x-.--% 91.78B
477.23x20.55x82.55x-.--% 94.04B
138.47x8.17x20.84x-.--% 71.55B
36.06x1.9x14.88x-.--% 66.37B
120.09x5.26x25.78x-.--% 46.08B
-33.64x4.43x21.19x-.--% 35.89B
Average 113.85x 14.81x 41.78x 0.12% 370.82B
Weighted average by Cap. 46.12x 11.80x 23.09x 0.74%

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. IOV Stock
  4. Valuation Ion Video Ltd