Financials Nuix Limited

Equities

NXL

AU0000119307

Software

Market Closed - Australian S.E. Other stock markets 02:10:36 2024-05-13 EDT			5-day change	1st Jan Change
2.42 ^AUD	+3.42%		+11.01%	+27.70%

04-08	ASIC Clears Nuix CEO of Wrongdoing in Share Acquisition Investigation	MT
02-19	Nuix Secures Commitment for AU$30 Million Revolving Credit Facility; Shares Slide 11%	MT

Valuation

Fiscal Period: June	2021	2022	2023	2024	2025	2026
Capitalization ¹	701.3	241.2	269.9	782.9	-	-
Enterprise Value (EV) ¹	641.8	194.3	240.3	761.8	749.8	732.3
P/E ratio	-	-	-	678 x	63.7 x	35.6 x
Yield	-	-	-	-	-	-
Capitalization / Revenue	3.98 x	1.58 x	1.48 x	3.86 x	3.49 x	3.13 x
EV / Revenue	3.64 x	1.28 x	1.32 x	3.76 x	3.35 x	2.93 x
EV / EBITDA	9.62 x	16.1 x	6.89 x	14.5 x	12.2 x	10.1 x
EV / FCF	-	-	-	63.5 x	34.1 x	27.1 x
FCF Yield	-	-	-	1.58%	2.93%	3.69%
Price to Book	2.5 x	0.9 x	1 x	2.72 x	2.57 x	2.44 x
Nbr of stocks (in thousands)	317,315	317,315	317,499	323,529	-	-
Reference price ²	2.210	0.7600	0.8500	2.420	2.420	2.420
Announcement Date	8/29/21	8/17/22	8/16/23	-	-	-

¹AUD in Million²AUD

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June	2021	2022	2023	2024	2025	2026
Net sales ¹	176.1	152.3	182.5	202.8	224.1	250
EBITDA ¹	66.7	12.06	34.89	52.55	61.41	72.21
EBIT ¹	35.6	-22.48	-5.065	15.59	18.51	24.27
Operating Margin	20.22%	-14.76%	-2.78%	7.69%	8.26%	9.71%
Earnings before Tax (EBT)	-	-	-	-	-	23.59
Net income ¹	-	-	-	1.08	12.66	22.96
Net margin	-	-	-	0.53%	5.65%	9.19%
EPS ²	-	-	-	0.003570	0.0380	0.0680
Free Cash Flow ¹	-	-	-	12	22	27
FCF margin	-	-	-	5.92%	9.82%	10.8%
FCF Conversion (EBITDA)	-	-	-	22.83%	35.82%	37.39%
FCF Conversion (Net income)	-	-	-	1,110.93%	173.71%	117.57%
Dividend per Share ²	-	-	-	-	-	-
Announcement Date	8/29/21	8/17/22	8/16/23	-	-	-

¹AUD in Million²AUD

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June	2024 S1	2024 S2
Net sales ¹	-	102.4
EBITDA ¹	-	25.2
EBIT ¹	-	3.4
Operating Margin	-	3.32%
Earnings before Tax (EBT)	-	-
Net income	-4.83	-
Net margin	-	-
EPS	-0.0200	-
Dividend per Share	-	-
Announcement Date	2/18/24	-

¹AUD in Million

Estimates

Balance Sheet Analysis

Fiscal Period: June	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	-	-	-
Net Cash position ¹	59.5	46.8	29.6	21.1	33.1	50.7
Leverage (Debt/EBITDA)	-	-	-	-	-	-
Free Cash Flow ¹	-	-	-	12	22	27
ROE (net income / shareholders' equity)	10.5%	-8.29%	-2.44%	4.32%	5.63%	6.47%
ROA (Net income/ Total Assets)	-	-	-	3.97%	4.45%	7.04%
Assets ¹	-	-	-	27.21	284.3	326.4
Book Value Per Share ²	0.8900	0.8500	0.8500	0.8900	0.9400	0.9900
Cash Flow per Share	-	-	-	-	-	-
Capex ¹	-	-	-	36	37.9	39.8
Capex / Sales	-	-	-	17.75%	16.93%	15.94%
Announcement Date	8/29/21	8/17/22	8/16/23	-	-	-

¹AUD in Million²AUD

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Nuix Limited

Trading Rating

Investor Rating

ESG Refinitiv

B-

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

2.42 AUD

Average target price

2.823 AUD

Spread / Average Target

+16.67%

Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Software

	1st Jan change	Capi.
NUIX LIMITED	+27.70%	500M
MICROSOFT CORPORATION	+10.02%	3,082B
SYNOPSYS INC.	+8.25%	84.92B
CADENCE DESIGN SYSTEMS, INC.	+4.44%	78.23B
DASSAULT SYSTÈMES SE	-14.19%	54.06B
ATLASSIAN CORPORATION	-23.14%	46.79B
PALANTIR TECHNOLOGIES INC.	+21.96%	45.87B
THE TRADE DESK, INC.	+21.64%	42.68B
SEA LIMITED	+59.16%	37.28B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-10.56%	24.89B

Other Software