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 1,230 995.4 822 - -
Change - 41.3% -36.78% 35.74% -19.06% -17.42% - -
Enterprise Value (EV) 1 919.7 1,321 776.4 1,068 840.2 703.7 684.4 659.9
Change - 43.62% -41.22% 37.57% -21.34% -16.24% -2.75% -3.58%
P/E 275x 73x 71.2x 60.5x 57.7x 71.8x 40.1x 28.6x
PBR 7.31x 8.75x 4.97x 5.85x 4.63x 4.05x 3.74x 3.37x
PEG - 0x -2x 1x -4.2x -2.1x 0.5x 0.7x
Capitalization / Revenue 8.43x 8.63x 5.33x 6.19x 4.88x 3.74x 3.44x 3.16x
EV / Revenue 7.64x 7.96x 4.57x 5.38x 4.12x 3.21x 2.86x 2.54x
EV / EBITDA 122x 49.3x 46.4x 41.3x 34x 37.5x 22.8x 16.5x
EV / EBIT 516x 67.3x 85.2x 60x 52.5x 84.2x 35.6x 22.6x
EV / FCF -4,443x 66.9x 38.3x 30.3x 48.2x 71.3x 42.1x 27.6x
FCF Yield -0.02% 1.5% 2.61% 3.3% 2.07% 1.4% 2.37% 3.63%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.0122 0.0649 0.042 0.0669 0.0577 0.0383 0.0686 0.0962
Distribution rate - - - - - - - -
Net sales 1 120.3 166 170 198.6 203.9 219.5 239.2 260
EBITDA 1 7.509 26.77 16.75 25.88 24.72 18.78 29.99 40.08
EBIT 1 1.782 19.64 9.117 17.81 16 8.358 19.23 29.16
Net income 1 3.742 19.88 12.97 20.68 17.84 10.56 19.38 28.07
Net Debt 1 -94.51 -112.2 -129.6 -161.6 -155.2 -118.3 -137.6 -162.1
Reference price 2 3.360 4.740 2.990 4.050 3.330 2.750 2.750 2.750
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.($)
71.76x3.21x37.48x-.--% 590M
29.98x5.3x20.33x0.31% 223B
33.82x6.13x19.45x0.7% 141B
39.06x10.28x22.68x-.--% 127B
16.26x3.34x10.87x-.--% 62.46B
19.09x2.3x11.55x2.67% 49.73B
34.29x6.86x21.7x-.--% 50.01B
27.88x5.54x18.81x0.72% 40.35B
70.32x6.73x20.5x-.--% 39.46B
18.81x5.24x13.54x1.21% 31.41B
Average 36.13x 5.49x 19.69x 0.56% 76.54B
Weighted average by Cap. 32.20x 6.11x 18.97x 0.48%

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
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!