Company Valuation: Knosys Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 27.98 13.4 12.97 7.565 7.565 5.403
Change - -52.1% -3.23% -41.67% 0% -28.57%
Enterprise Value (EV) 1 21.67 10.4 11.04 3.574 4.821 0.7182
Change - -52% 6.17% -67.63% 34.9% -85.1%
P/E -42x -4.35x -5.91x 38.9x -4.87x -2.19x
PBR 2.79x 1.5x 1.83x 1.02x 1.28x 1.52x
PEG - -0x 0.2x -0x 0x -0x
Capitalization / Revenue 5.29x 1.42x 1.2x 0.7x 0.71x 0.52x
EV / Revenue 4.1x 1.1x 1.02x 0.33x 0.45x 0.07x
EV / EBITDA 200x -6.08x -8.9x 3.4x -6.36x -0.43x
EV / EBIT 701x -4.12x -5.21x 14.3x -3.18x -0.3x
EV / FCF 11.3x 6.33x 418x 1.6x -7.45x 0.58x
FCF Yield 8.84% 15.8% 0.24% 62.6% -13.4% 173%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.003218 -0.0143 -0.0102 0.0009 -0.007188 -0.0114
Distribution rate - - - - - -
Net sales 1 5.286 9.464 10.85 10.73 10.7 10.43
EBITDA 1 0.1083 -1.71 -1.24 1.051 -0.7584 -1.674
EBIT 1 0.0309 -2.526 -2.117 0.2503 -1.514 -2.403
Net income 1 -0.5438 -3.051 -2.196 0.1952 -1.554 -2.458
Net Debt 1 -6.312 -3.001 -1.927 -3.991 -2.743 -4.685
Reference price 2 0.1350 0.0620 0.0600 0.0350 0.0350 0.0250
Nbr of stocks (in thousands) 207,242 216,139 216,139 216,139 216,139 216,139
Announcement Date 8/25/21 8/29/22 8/28/23 8/29/24 8/27/25 8/27/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.97M
26.62x9.92x16.06x0.74% 3,940B
95.82x43.76x70.53x-.--% 386B
17.4x5.28x9.17x1.77% 362B
29.16x5.96x18.52x1.28% 271B
203.65x17.65x51.68x-.--% 256B
1789.01x36.18x118.37x-.--% 223B
24.07x15.46x18.42x-.--% 130B
71.34x6.52x17.07x-.--% 106B
13.12x3.49x7.29x-.--% 93.14B
Average 252.24x 16.02x 36.35x 0.42% 576.75B
Weighted average by Cap. 107.22x 13.02x 24.86x 0.68%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Knosys Limited

Historical PBR trend

Valuation ratios - PBR - Knosys Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Knosys Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Knosys Limited

  1. Stock Market
  2. Stocks
  3. KNO Stock
  4. Valuation Knosys Limited