Company Valuation: LaserBond Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 72.14 82.48 82.9 43.53 59.88 65.22 - -
Change - 14.33% 0.51% -47.49% 37.56% 8.91% - -
Enterprise Value (EV) 1 66.46 85.38 82.9 37.9 59.88 63.97 61.07 53.32
Change - 28.48% -2.91% -54.28% 58.01% 6.82% -4.53% -12.69%
P/E 18.7x - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 2.35x 2.14x 1.97x 1x 1.24x 1.19x 0.79x 0.92x
EV / Revenue 2.16x 2.21x 1.97x 0.87x 1.24x 1.16x 0.74x 0.75x
EV / EBITDA 7.66x 8.37x 8.77x 4.21x 5.78x 4.88x 3.27x 2.45x
EV / EBIT 11.5x 12.3x 13.8x 6.52x 8.32x 6.46x 4.43x 3.01x
EV / FCF 28.4x - 14.1x 9.14x - - 12.2x -
FCF Yield 3.52% - 7.09% 10.9% - - 8.19% -
Dividend per Share 2 0.012 0.016 0.016 0.012 - 0.0145 0.0148 0.018
Rate of return 1.82% 2.13% 2.25% 3.24% - 2.64% 2.68% 3.27%
EPS 2 0.0353 - - - - - - -
Distribution rate 34% - - - - - - -
Net sales 1 30.71 38.61 41.98 43.48 48.17 54.95 82.2 71
EBITDA 1 8.676 10.2 9.45 9.009 10.36 13.1 18.7 21.8
EBIT 1 5.774 6.929 5.986 5.812 7.2 9.9 13.8 17.7
Net income 1 3.629 4.759 - 3.845 4.909 6.3 9.4 12.3
Net Debt 1 -5.684 2.904 - -5.635 - -1.25 -4.15 -11.9
Reference price 2 0.6600 0.7500 0.7100 0.3700 0.5050 0.5500 0.5500 0.5500
Nbr of stocks (in thousands) 109,302 109,972 116,756 117,652 118,578 118,578 - -
Announcement Date 8/25/22 8/23/23 8/23/24 8/21/25 8/19/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 1.16x4.88x2.64% 47.01M
23.25x3.57x13.94x1.88% 51.15B
13x1.04x8.28x4.16% 3.97B
5.42x - - 8.22% 3.62B
7.41x - - - 2.92B
34.23x - - 0.16% 601M
Average 16.66x 1.92x 9.03x 3.41% 10.39B
Weighted average by Cap. 20.92x 3.38x 13.52x 2.4%

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

  1. Stock Market
  2. Stocks
  3. LBL Stock
  4. Valuation LaserBond Limited