Company Valuation: Metro Performance Glass Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 69.52 55.61 31.7 19.28 10.57 25.94
Change - -20% -43% -39.18% -45.19% 145.53%
Enterprise Value (EV) 1 179.7 189.4 169.7 150.7 147.6 122.5
Change - 5.42% -10.44% -11.17% -2.04% -17.05%
P/E 8.14x -121x -3.01x -0.7x -0.78x -17.7x
PBR 0.83x 0.65x 0.42x 0.39x 0.3x 0.43x
PEG - 1x -0x -0x 0x 0.2x
Capitalization / Revenue 0.3x 0.24x 0.12x 0.08x 0.05x 0.12x
EV / Revenue 0.77x 0.8x 0.64x 0.63x 0.69x 0.59x
EV / EBITDA 7.51x 13.5x 8.1x 9.91x 18.6x 13.8x
EV / EBIT 15.2x 51x 15.3x 22.9x -191x 146x
EV / FCF 8.43x 44.5x -108x 7.4x 24.3x 7.91x
FCF Yield 11.9% 2.25% -0.93% 13.5% 4.11% 12.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.844 -0.099 -2.276 -5.936 -2.906 -0.0597
Distribution rate - - - - - -
Net sales 1 232.3 236.1 263.5 239.3 213.9 208.2
EBITDA 1 23.94 13.98 20.94 15.21 7.941 8.85
EBIT 1 11.85 3.711 11.07 6.587 -0.774 0.837
Net income 1 8.544 -0.459 -10.55 -27.51 -13.47 -0.939
Net Debt 1 110.2 133.8 138 131.4 137.1 96.51
Reference price 2 15.0000 12.0000 6.8400 4.1600 2.2800 1.0550
Nbr of stocks (in thousands) 4,634 4,634 4,634 4,634 4,634 24,591
Announcement Date 5/21/21 6/22/22 6/14/23 5/28/24 5/27/25 5/27/26
1NZD in Million2NZD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 11.68M
22.91x2.88x14.1x1.91% 40.49B
12.01x0.94x6.11x3.31% 39.87B
15.57x2.14x10.68x1.83% 13.74B
-23.24x1.49x16.77x2.86% 13.26B
17.6x2.93x12.05x1.4% 13.02B
27.81x4.22x15.37x0.95% 7.78B
14.94x0.75x4.97x3.72% 7.62B
19.16x2.89x11.78x0.67% 7.24B
20.2x4.07x11.84x0.85% 6.92B
Average 14.11x 2.48x 11.52x 1.95% 15B
Weighted average by Cap. 14.34x 2.19x 11.11x 2.25%

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. MPG Stock
  4. Valuation Metro Performance Glass Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!