Valuation Multistack International Limited

Stocks

Market Closed - Australian S.E. Other stock markets 20:54:37 2026-06-08 EDT			5-day change	1st Jan Change
0.003000 ^AUD	-.--%		-.--%	-40.00%

06-30	Willing Y Limited completed the acquisition of Assets and Liabilities of Multistack International Limited from Multistack International Limited.	CI
04-07	Multistack International announces agreement to sell all assets and liabilities	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1.909	5.997	1.908	0.6815	0.5452	0.6815
Change	-	214.14%	-68.18%	-64.29%	-20%	25%
Enterprise Value (EV) ¹	3.278	7.37	3.927	3.409	4.478	0.4393
Change	-	124.8%	-46.72%	-13.18%	31.36%	-90.19%
P/E	-5.15x	-5.29x	-1.04x	-0.76x	-0.32x	0.3x
PBR	3.99x	11x	-1.48x	-0.31x	-0.14x	-0.43x
PEG	-	-0x	-0x	0x	-0x	-0x
Capitalization / Revenue	3.18x	9.31x	3.02x	0.39x	1.46x	4.29x
EV / Revenue	5.46x	11.4x	6.21x	1.93x	12x	2.76x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-2.84x	-8.53x	-5.46x	-3.72x	-4.48x	-0.26x
EV / FCF	-1.33x	-37.1x	269x	-7.17x	96.3x	-0.25x
FCF Yield	-75%	-2.7%	0.37%	-13.9%	1.04%	-401%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0033	-0.008312	-0.0134	-0.006544	-0.0123	0.0166
Distribution rate	-	-	-	-	-	-
Net sales ¹	0.6008	0.6439	0.6328	1.763	0.374	0.1589
EBITDA	-	-	-	-	-	-
EBIT ¹	-1.155	-0.8635	-0.7188	-0.9155	-0.9997	-1.694
Net income ¹	-0.3683	-1.133	-1.832	-0.8921	-1.679	2.257
Net Debt ¹	1.369	1.373	2.018	2.727	3.933	-0.2422
Reference price ²	0.017000	0.044000	0.014000	0.005000	0.004000	0.005000
Nbr of stocks (in thousands)	112,304	136,304	136,304	136,304	136,304	136,304
Announcement Date	3/31/21	3/25/22	3/21/23	3/28/24	3/28/25	3/27/26

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MULTISTACK INTERNATIONAL LIMITED	-	-	-	-	286K
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	17.81x	2.41x	10.66x	2.86%	258B
SIEMENS AG	25.52x	2.98x	16.27x	2.08%	237B
SCHNEIDER ELECTRIC SE	29.07x	3.76x	17.35x	1.7%	174B
EATON CORPORATION PLC	35.5x	5.48x	23.34x	1.05%	160B
DELTA ELECTRONICS, INC.	46.54x	6.2x	26.83x	0.94%	152B
VERTIV HOLDINGS CO.	52.27x	8.36x	34.03x	0.08%	117B
DELTA ELECTRONICS (THAILAND)	102.78x	14.16x	73.97x	0.29%	116B
EMERSON ELECTRIC CO.	27.89x	4.6x	16.06x	1.62%	76.31B
AMETEK, INC.	32.24x	6.73x	20.97x	0.58%	53.52B
Average	41.07x	6.08x	26.61x	1.25%	134.51B
Weighted average by Cap.	37.46x	5.31x	24.07x	1.52%