Valuation NTAW Holdings Limited

Stocks

Market Closed - Australian S.E. 00:39:30 2026-10-22 EDT			5-day change	1st Jan Change
0.2200 ^AUD	0.00%		+12.82%	-4.35%

10-20	Ntaw Holdings Limited Announces Appointment of Sonya Ryan as Chief Operating and Financial Officer, Effective January 4, 2027	CI
10-20	Ntaw Holdings Limited Announces Appointment of Sonya Ryan as Chief Operating and Financial Officer, Effective January 4, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026
Market Cap ¹	121.2	127.3	75.96	56.34	30.19	33.54
Change	-	5.09%	-40.33%	-25.84%	-46.42%	11.11%
Enterprise Value (EV) ¹	171	254.9	202.9	194.8	160.6	159.4
Change	-	49.08%	-20.39%	-4.01%	-17.54%	-0.78%
P/E	6.04x	13x	23.6x	37.2x	-0.65x	-2.29x
PBR	1.37x	1.17x	0.68x	0.49x	0.36x	0.51x
PEG	-	-0.2x	-0.4x	-0.7x	0x	0x
Capitalization / Revenue	0.26x	0.23x	0.13x	0.11x	0.06x	0.08x
EV / Revenue	0.37x	0.46x	0.35x	0.37x	0.3x	0.36x
EV / EBITDA	4.73x	9.91x	10.9x	9.55x	21.3x	56.9x
EV / EBIT	5.23x	12.5x	16.6x	14.3x	78.3x	-145x
EV / FCF	-10.6x	-44.7x	10.4x	7.48x	7.07x	8.7x
FCF Yield	-9.41%	-2.23%	9.65%	13.4%	14.1%	11.5%
Dividend per Share ²	0.08	0.045	-	-	-	-
Rate of return	7.55%	4.66%	-	-	-	-
EPS ²	0.1756	0.0741	0.0242	0.0113	-0.2773	-0.0873
Distribution rate	45.6%	60.7%	-	-	-	-
Net sales ¹	461.5	557.9	582.3	533.4	540.5	446.7
EBITDA ¹	36.13	25.72	18.62	20.39	7.525	2.799
EBIT ¹	32.72	20.31	12.23	13.59	2.05	-1.102
Net income ¹	20.26	9.398	3.331	1.563	-43.76	-12.59
Net Debt ¹	49.82	127.6	127	138.4	130.4	125.8
Reference price ²	1.0600	0.9650	0.5700	0.4200	0.1800	0.2000
Nbr of stocks (in thousands)	114,295	131,936	133,271	134,136	167,708	167,708
Announcement Date	8/30/21	8/30/22	8/29/23	8/27/24	8/28/25	8/27/26

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.($)
NTAW HOLDINGS LIMITED	-	-	-	-	25.95M
BRIDGESTONE CORPORATION	13.73x	1.05x	5.6x	3.35%	31.63B
MICHELIN (CGDE)	13.26x	0.93x	5.26x	4.24%	23.73B
PIRELLI & C. S.P.A.	14.44x	1.22x	5.31x	4.02%	7.98B
THE YOKOHAMA RUBBER COMPANY, LIMITED	7.95x	1.06x	5.09x	3.64%	6.44B
SAILUN GROUP CO., LTD.	9.02x	0.93x	5.29x	3.28%	5.76B
HANKOOK TIRE & TECHNOLOGY CO., LTD.	5.6x	0.48x	3.01x	4.97%	5.53B
ZHONGCE RUBBER GROUP CO., LTD.	8x	-	-	3.8%	5.31B
MRF LIMITED	23.53x	1.49x	11.49x	0.2%	5.27B
VIETNAM RUBBER INDUSTRY GROUP -	15.32x	-	-	3.15%	4.91B
Average	12.32x	1.02x	5.86x	3.41%	9.66B
Weighted average by Cap.	12.84x	1.01x	5.61x	3.58%