Company Valuation: Proteomics International Laboratories Ltd

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 97.32 98.31 104 115.2 53.14 19
Change - 1.02% 5.83% 10.71% -53.86% -64.26%
Enterprise Value (EV) 1 91.78 96.19 98.08 108.9 42.39 15.83
Change - 4.81% 1.96% 10.99% -61.06% -62.66%
P/E -32.9x -19.7x -16.2x -17.4x -5.38x -1.8x
PBR 12.8x 29x 12.4x 12.2x 4.04x 3.27x
PEG - -0.3x -1.3x 3.89x -0.3x -0.33x
Capitalization / Revenue 35.6x 28.7x 32.7x 35.2x 16x 5.64x
EV / Revenue 33.5x 28x 30.8x 33.2x 12.8x 4.7x
EV / EBITDA -33.1x -20.8x -16.8x -17.8x -5.44x -1.95x
EV / EBIT -29.8x -19.3x -15.4x -16.2x -5.13x -1.8x
EV / FCF -72.6x -52.3x -19.5x -30.1x -12.8x -2.69x
FCF Yield -1.38% -1.91% -5.12% -3.32% -7.8% -37.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0281 -0.0471 -0.053 -0.0507 -0.0604 -0.0638
Distribution rate - - - - - -
Net sales 1 2.736 3.43 3.181 3.276 3.312 3.37
EBITDA 1 -2.774 -4.624 -5.836 -6.114 -7.791 -8.132
EBIT 1 -3.083 -4.977 -6.366 -6.741 -8.267 -8.795
Net income 1 -2.86 -4.973 -6.177 -6.376 -8.115 -8.56
Net Debt 1 -5.536 -2.112 -5.963 -6.324 -10.76 -3.169
Reference price 2 0.9250 0.9300 0.8600 0.8800 0.3250 0.1150
Nbr of stocks (in thousands) 105,206 105,706 120,979 130,893 163,521 165,184
Announcement Date 8/30/21 8/30/22 8/21/23 8/22/24 8/26/25 8/31/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 13.86M
21.73x7.77x15.6x1.37% 74.69B
30.56x8.79x27.4x0.04% 58.81B
33.6x6.04x18.08x0.96% 48.45B
-20.7x214.73x-22.18x-.--% 42.84B
33.49x3.25x14.04x-.--% 42.79B
48.17x5.48x30.1x-.--% 41.25B
27.6x7.84x20.39x0.41% 31.13B
35.01x7.5x19.48x-.--% 30.28B
-14.91x5.52x-6.94x-.--% 24.05B
Average 21.62x 29.66x 12.89x 0.31% 39.43B
Weighted average by Cap. 23.19x 29.31x 14.21x 0.42%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Proteomics International Laboratories Ltd

Historical PBR trend

Valuation ratios - PBR - Proteomics International Laboratories Ltd

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Proteomics International Laboratories Ltd

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Proteomics International Laboratories Ltd

  1. Stock Market
  2. Stocks
  3. PIQ Stock
  4. Valuation Proteomics International Laboratories Ltd