Company Valuation: MINX RESO

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 10.47 32.86 15.19 8.679 8.679 29.94
Change - 213.84% -53.79% -42.86% 0% 244.97%
Enterprise Value (EV) 1 8.124 18.81 3.606 7.015 8.18 23.89
Change - 131.5% -80.83% 94.54% 16.59% 192.11%
P/E -7.04x -8.16x -0.87x -2x -3.64x -7.6x
PBR 0.9x 0.96x 0.82x 0.6x 0.68x 1.04x
PEG - -0.2x -0x 0x 0.1x 0.5x
Capitalization / Revenue - - - 1,441,444,943x 268,033,972x -
EV / Revenue - - - - - -
EV / EBITDA -8.01x -7.02x -0.8x -2.79x -3.97x -8.49x
EV / EBIT -7.91x -6.96x -0.2x -1.41x -2.86x -8.47x
EV / FCF -12.3x -11.8x 1.38x -0.8x -9.87x -17x
FCF Yield -8.13% -8.46% 72.4% -125% -10.1% -5.88%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.002699 -0.003799 -0.016 -0.003999 -0.0022 -0.001842
Distribution rate - - - - - -
Net sales - - - 0.006021 0.0324 -
EBITDA 1 -1.014 -2.679 -4.494 -2.513 -2.062 -2.815
EBIT 1 -1.027 -2.702 -17.74 -4.963 -2.857 -2.822
Net income 1 -1.056 -2.723 -17.31 -4.303 -2.363 -2.435
Net Debt 1 -2.347 -14.06 -11.58 -1.663 -0.4993 -6.046
Reference price 2 0.0190 0.0310 0.0140 0.0080 0.0080 0.0140
Nbr of stocks (in thousands) 551,137 1,060,147 1,084,868 1,084,868 1,084,868 2,138,543
Announcement Date 9/21/21 9/2/22 9/28/23 9/24/24 9/26/25 9/30/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 19.42M
16.77x3.95x7.17x3.52% 219B
11.29x2.78x6.08x5.2% 162B
15.38x4.43x7.3x3.09% 102B
11.91x0.38x6.08x3.39% 88.34B
26.48x6.5x16.95x-.--% 65.66B
60.46x3.25x7.95x2.22% 59.22B
16.25x3.3x6.44x0.56% 33.33B
12.34x3.92x6.04x5.05% 26.71B
12.57x4.53x7.95x3.95% 24.64B
Average 20.38x 3.67x 8.00x 3% 78.11B
Weighted average by Cap. 18.73x 3.52x 7.68x 3.34%

Y-o-Y evolution of P/E

Valuation ratios - P/E - MINX RESO

Historical PBR trend

Valuation ratios - PBR - MINX RESO

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - MINX RESO

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - MINX RESO