Valuation Multistack International Limited

Stocks

Market Closed - Australian S.E. 21:24:25 2026-08-30 EDT			5-day change	1st Jan Change
0.003000 ^AUD	-.--%		-.--%	-40.00%

08-31	Multistack International Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
06-30	Willing Y Limited completed the acquisition of Assets and Liabilities of Multistack International Limited from Multistack International Limited.	CI

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MULTISTACK INTERNATIONAL LIMITED	-	-	-	-	295K
SIEMENS AG	24.34x	2.92x	15.96x	2.13%	236B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	16.25x	2.09x	9.41x	3.15%	236B
SCHNEIDER ELECTRIC SE	30.45x	3.9x	18.05x	1.6%	189B
EATON CORPORATION PLC	36.88x	5.49x	23.3x	1.03%	161B
DELTA ELECTRONICS, INC.	43.75x	5.87x	26.28x	1.13%	148B
VERTIV HOLDINGS CO.	43.51x	7.16x	28.78x	0.1%	101B
DELTA ELECTRONICS (THAILAND)	96.08x	12.1x	68.69x	0.33%	102B
EMERSON ELECTRIC CO.	30.77x	4.99x	17.36x	1.47%	83.86B
FUJIKURA LTD.	29.8x	5.46x	20.14x	1.36%	59.24B
Average	39.09x	5.55x	25.33x	1.37%	131.67B
Weighted average by Cap.	35.19x	4.84x	22.51x	1.62%