|
Delayed
Australian S.E.
23:31:22 2026-10-29 EDT
|
5-day change | 1st Jan Change | ||
| 6.070 AUD | +0.33% |
|
+3.58% | -47.26% |
| 09-29 | Jumbo Interactive CFO to Step Down | MT |
| 09-29 | Jumbo Interactive Limited Announces Resignation of Jatin Khosla as Chief Financial Officer | CI |
Company Valuation: Jumbo Interactive Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 892.4 | 894.2 | 1,088 | 610.8 | 411.6 | 383.2 | - | - |
| Change | - | 0.2% | 21.71% | -43.88% | -32.6% | -6.92% | - | - |
| Enterprise Value (EV) 1 | 823.5 | 841.1 | 1,020 | 545.5 | 458.7 | 410.7 | 367.9 | 316.4 |
| Change | - | 2.13% | 21.28% | -46.52% | -15.91% | -10.47% | -10.42% | -13.99% |
| P/E | 28.8x | 28.4x | 25.1x | 15.3x | 11.9x | 7.81x | 7.17x | 6.94x |
| PBR | 9.56x | 8.97x | 9.45x | 5.02x | 3.08x | 2.37x | 1.99x | 1.7x |
| PEG | - | 15.56x | 0.7x | -2.24x | -0.8x | 0.2x | 0.8x | 2.16x |
| Capitalization / Revenue | 8.56x | 7.53x | 6.83x | 4.2x | 2.13x | 1.59x | 1.49x | 1.42x |
| EV / Revenue | 7.9x | 7.08x | 6.4x | 3.75x | 2.37x | 1.7x | 1.44x | 1.17x |
| EV / EBITDA | 14.9x | 14.3x | 13.3x | 7.99x | 5.38x | 4.02x | 3.39x | 2.83x |
| EV / EBIT | 17.8x | 17.7x | 15.9x | 9.9x | 7.16x | 5.38x | 4.46x | 3.69x |
| EV / FCF | 21.6x | 18.2x | 18.9x | 13.1x | 9.76x | 5.05x | 4.45x | 3.91x |
| FCF Yield | 4.63% | 5.49% | 5.3% | 7.62% | 10.2% | 19.8% | 22.5% | 25.6% |
| Dividend per Share 2 | 0.425 | 0.43 | 0.545 | 0.545 | 0.27 | 0.3345 | 0.3823 | 0.4694 |
| Rate of return | 2.99% | 3.02% | 3.15% | 5.56% | 4.15% | 5.53% | 6.32% | 7.76% |
| EPS 2 | 0.493 | 0.502 | 0.689 | 0.642 | 0.548 | 0.775 | 0.8441 | 0.8712 |
| Distribution rate | 86.2% | 85.7% | 79.1% | 84.9% | 49.3% | 43.2% | 45.3% | 53.9% |
| Net sales 1 | 104.3 | 118.7 | 159.3 | 145.3 | 193.6 | 241.2 | 256.3 | 269.6 |
| EBITDA 1 | 55.1 | 58.92 | 76.56 | 68.28 | 85.22 | 102.2 | 108.5 | 111.8 |
| EBIT 1 | 46.36 | 47.62 | 64.2 | 55.08 | 64.04 | 76.3 | 82.5 | 85.65 |
| Net income 1 | 31.18 | 31.57 | 43.35 | 40.18 | 34.57 | 49.5 | 54.84 | 57.34 |
| Net Debt 1 | -68.93 | -53.19 | -68.35 | -65.22 | 47.1 | 27.54 | -15.24 | -66.71 |
| Reference price 2 | 14.220 | 14.260 | 17.290 | 9.800 | 6.500 | 6.050 | 6.050 | 6.050 |
| Nbr of stocks (in thousands) | 62,758 | 62,710 | 62,949 | 62,322 | 63,330 | 63,331 | - | - |
| Announcement Date | 8/25/22 | 8/24/23 | 8/22/24 | 8/25/25 | 8/26/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.7x | 1.68x | 3.97x | 5.6% | 266M | |
| 24.35x | 6.28x | 14.71x | 1.61% | 26.39B | |
| 14.31x | 2.62x | 7.19x | 3.28% | 22.71B | |
| 13x | 2.17x | 7.6x | 5.72% | 17.62B | |
| 14.26x | 6.34x | 9.68x | 3.47% | 15.26B | |
| -76.61x | 1.33x | 9.17x | -.--% | 13.63B | |
| 12.63x | 2.05x | 7.9x | 9.48% | 11B | |
| -393.03x | 1.6x | 16.19x | -.--% | 10.08B | |
| 33.14x | 3.77x | 17.96x | 3.2% | 8.27B | |
| Average | -38.92x | 3.09x | 10.49x | 3.6% | 13.91B | |
| Weighted average by Cap. | -25.37x | 3.58x | 10.84x | 3.22% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- JIN Stock
- Valuation Jumbo Interactive Limited
Select your edition
All financial news and data tailored to specific country editions
