Company Valuation: Prime Financial Group Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 12.48 17.29 32.16 37.95 43.44 57.66
Change - 38.57% 85.99% 17.99% 14.46% 32.75%
Enterprise Value (EV) 1 25.92 26.82 39.18 48.2 57.65 77.13
Change - 3.47% 46.08% 23.02% 19.62% 33.77%
P/E 5.79x 5.74x 8.85x 9.05x 13.9x 12.1x
PBR 0.31x 0.42x 0.73x 0.82x 0.81x 0.98x
PEG - 0.1x 0.6x 0.6x -0.4x 0.3x
Capitalization / Revenue 0.58x 0.77x 1.22x 1.12x 1.07x 1.17x
EV / Revenue 1.2x 1.2x 1.49x 1.43x 1.41x 1.56x
EV / EBITDA 5.61x 4.53x 5.29x 6.28x 7.84x 7.74x
EV / EBIT 6.62x 5.01x 5.8x 7.04x 9.07x 8.71x
EV / FCF -34.2x 4.72x 11.8x 22.4x 8.47x 25.9x
FCF Yield -2.93% 21.2% 8.51% 4.47% 11.8% 3.86%
Dividend per Share 2 0.0045 0.007 0.011 0.015 0.016 0.0166
Rate of return 6.43% 7.22% 6.47% 7.5% 8.42% 7.38%
EPS 2 0.0121 0.0169 0.0192 0.0221 0.0137 0.0187
Distribution rate 37.2% 41.4% 57.3% 67.9% 117% 88.9%
Net sales 1 21.55 22.32 26.33 33.74 40.77 49.4
EBITDA 1 4.619 5.927 7.413 7.676 7.357 9.966
EBIT 1 3.917 5.355 6.754 6.846 6.356 8.855
Net income 1 2.132 3.074 3.814 4.409 2.851 4.611
Net Debt 1 13.44 9.529 7.019 10.25 14.22 19.46
Reference price 2 0.0700 0.0970 0.1700 0.2000 0.1900 0.2250
Nbr of stocks (in thousands) 178,261 178,261 189,182 189,737 228,607 256,269
Announcement Date 8/20/20 8/19/21 8/18/22 8/21/23 8/21/24 8/25/25
1AUD in Million2AUD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 41.04M
25.68x1.07x4.97x3.89% 68.33M
Average 25.68x 1.07x 4.97x 3.89% 54.68M
Weighted average by Cap. 25.68x 1.07x 4.97x 3.89%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. PFG Stock
  4. Valuation Prime Financial Group Limited