Company Valuation: Matrix Composites & Engineering Ltd

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 21.91 61.08 72.45 49.24 88.75 - -
Change - 178.77% 18.62% -32.04% 80.25% - -
Enterprise Value (EV) 21.91 76.55 88.52 67.96 88.75 88.75 88.75
Change - 249.35% 15.65% -23.23% 30.6% 0% 0%
P/E -4.59x 5.38x - - - - -
PBR - - - 1.68x 288x 258x 205x
PEG - -0x - - - - -
Capitalization / Revenue - 1.29x 0.85x 0.66x 0.97x 0.85x 0.74x
EV / Revenue - 0x 0x 0x 0.97x 0.85x 0.74x
EV / EBITDA - 0x 0x 0x 8.05x 6.22x 4.62x
EV / EBIT - -0x 0x 0x 18.4x 11.4x 6.99x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - 0.0011 0.0037 0.008
Rate of return - - - - 0.28% 0.94% 2.03%
EPS 2 -0.0327 0.052 - - - - -
Distribution rate - - - - - - -
Net sales 1 - 47.2 85 74.8 91.1 105 120
EBITDA 1 - 0.2 11 5 11.02 14.28 19.2
EBIT 1 - -2.305 6.506 1.929 4.828 7.775 12.7
Net income 1 -4.776 8.682 3.6 -2.218 1.258 4.134 8.981
Net Debt - 15.46 16.07 18.72 - - -
Reference price 2 0.1500 0.2800 0.3300 0.2200 0.3950 0.3950 0.3950
Nbr of stocks (in thousands) 146,071 218,146 219,551 223,811 224,686 - -
Announcement Date 8/30/22 8/31/23 8/28/24 8/26/25 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.39x2.17x9.77x2.45% 71.9B
21.65x2.09x11.83x1.6% 57.95B
14.93x1.52x8.28x1.96% 29.18B
22.22x2.36x11.73x0.31% 25.98B
19.97x0.54x4.3x3.58% 9.99B
33.86x6.34x11.45x2.9% 6.87B
23.48x0.8x7.61x1.89% 6.7B
15.59x1.44x6.78x1.19% 6.59B
19.93x5.64x9.8x2.49% 6.48B
Average 21.11x 2.55x 9.06x 2.04% 24.63B
Weighted average by Cap. 19.90x 2.18x 9.99x 1.92%

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. MCE Stock
  4. 8ME Stock
  5. Valuation Matrix Composites & Engineering Ltd
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!