Company Valuation: ReadyTech Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 331.6 377.3 389.5 284.2 205.7 175.5 - -
Change - 13.76% 3.24% -27.03% -27.61% -14.72% - -
Enterprise Value (EV) 1 356.4 403.6 409.6 320.2 238.2 200.1 186.2 169.8
Change - 13.25% 1.48% -21.82% -25.62% -15.96% -6.99% -8.77%
P/E 37.4x 75.3x 69.7x -17.3x -42.2x 97.6x 13.9x 12.1x
PBR 3.38x 2.94x 2.58x 2.01x 1.53x 1.28x 1.22x 1.13x
PEG - -1.6x 10.9x 0x 0.6x -1x 0x 0.8x
Capitalization / Revenue 4.24x 3.65x 3.42x 2.33x 1.65x 1.35x 1.27x 1.19x
EV / Revenue 4.55x 3.91x 3.6x 2.63x 1.91x 1.54x 1.35x 1.15x
EV / EBITDA 13x 12.2x 10.6x 8.11x 6.8x 5.2x 4.42x 3.72x
EV / EBIT 26.6x 25.6x 27.5x 21.2x 55.4x 24.2x 9.98x 7.19x
EV / FCF 81.2x 49.8x 29.9x 79.5x 41x 20.4x 13.3x 10.1x
FCF Yield 1.23% 2.01% 3.35% 1.26% 2.44% 4.9% 7.5% 9.91%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.0828 0.0438 0.0466 -0.1333 -0.0395 0.0146 0.1021 0.1176
Distribution rate - - - - - - - -
Net sales 1 78.28 103.3 113.8 121.8 125 129.7 138 147.6
EBITDA 1 27.47 33.04 38.8 39.5 35 38.51 42.12 45.65
EBIT 1 13.39 15.77 14.91 15.12 4.3 8.267 18.66 23.61
Net income 1 8.794 4.975 5.464 -16.14 -4.885 3.039 9.557 13.91
Net Debt 1 24.75 26.33 20.1 36 32.43 24.69 10.7 -5.63
Reference price 2 3.100 3.300 3.250 2.300 1.665 1.420 1.420 1.420
Nbr of stocks (in thousands) 106,978 114,322 119,836 123,564 123,564 123,560 - -
Announcement Date 8/16/22 8/22/23 8/26/24 8/26/25 8/26/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
97.59x1.54x5.2x-.--% 122M
25.84x9.55x15.6x0.78% 3,779B
122.39x53.41x86.68x-.--% 449B
20.74x5.91x10.35x1.45% 418B
246.44x21.98x64.36x-.--% 318B
2627.4x44.03x141.84x-.--% 270B
26.23x5.26x16.59x1.45% 242B
84.11x8.16x21.85x-.--% 134B
56.9x15.32x40.35x-.--% 129B
19.51x12.46x14.84x-.--% 102B
Average 332.72x 17.76x 41.77x 0.37% 584.19B
Weighted average by Cap. 166.89x 14.90x 29.89x 0.67%

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. RDY Stock
  4. Valuation ReadyTech Holdings Limited