Company Valuation: Nanosonics Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 1,014 1,433 906 1,230 995.4 860.9 - -
Change - 41.3% -36.78% 35.74% -19.06% -13.51% - -
Enterprise Value (EV) 1 919.7 1,321 776.4 1,068 840.2 742.6 741.7 720.5
Change - 43.62% -41.22% 37.57% -21.34% -11.61% -0.12% -2.86%
P/E 275x 73x 71.2x 60.5x 57.7x 75.2x 49.4x 33.7x
PBR 7.31x 8.75x 4.97x 5.85x 4.63x 4.25x 3.91x 3.53x
PEG - 0x -2x 1x -4.2x -2.2x 0.9x 0.7x
Capitalization / Revenue 8.43x 8.63x 5.33x 6.19x 4.88x 3.92x 3.6x 3.31x
EV / Revenue 7.64x 7.96x 4.57x 5.38x 4.12x 3.38x 3.1x 2.77x
EV / EBITDA 122x 49.3x 46.4x 41.3x 34x 39.5x 27.6x 19.7x
EV / EBIT 516x 67.3x 85.2x 60x 52.5x 88.8x 46.9x 28.4x
EV / FCF -4,443x 66.9x 38.3x 30.3x 48.2x 75.3x 45.7x 30.1x
FCF Yield -0.02% 1.5% 2.61% 3.3% 2.07% 1.33% 2.19% 3.32%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.0122 0.0649 0.042 0.0669 0.0577 0.0383 0.0583 0.0854
Distribution rate - - - - - - - -
Net sales 1 120.3 166 170 198.6 203.9 219.5 239.2 260.1
EBITDA 1 7.509 26.77 16.75 25.88 24.72 18.78 26.86 36.62
EBIT 1 1.782 19.64 9.117 17.81 16 8.358 15.81 25.41
Net income 1 3.742 19.88 12.97 20.68 17.84 10.56 16.6 25.05
Net Debt 1 -94.51 -112.2 -129.6 -161.6 -155.2 -118.3 -119.2 -140.4
Reference price 2 3.360 4.740 2.990 4.050 3.330 2.880 2.880 2.880
Nbr of stocks (in thousands) 301,835 302,316 302,998 303,633 298,911 298,911 - -
Announcement Date 8/22/22 8/21/23 8/26/24 8/25/25 8/24/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
75.16x3.38x39.55x-.--% 598M
32.54x5.7x21.86x0.28% 242B
36.27x6.5x20.6x0.66% 150B
42.48x11.22x24.76x-.--% 138B
16.11x3.32x10.81x-.--% 61.74B
33.65x6.72x21.27x-.--% 49.08B
18.6x2.27x11.53x2.71% 47.43B
32.68x6.47x21.96x0.62% 47.3B
41.85x10.08x22.22x-.--% 44.25B
74.44x7.11x21.64x-.--% 41.78B
Average 40.38x 6.28x 21.62x 0.43% 82.32B
Weighted average by Cap. 35.59x 6.81x 20.68x 0.39%

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. NAN Stock
  4. Valuation Nanosonics Limited