REWARDLE HOLDINGS LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.029 AUD | -.--% |
|
-.--% | -.--% |
| 2023 | Rewardle Acquires Fintech Startup Sub11 | MT |
| 2023 | Rewardle Holdings Limited acquired Sub11 Pty Ltd for AUD million. | CI |
Valuation
| Fiscal Period: June | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3.957 | 2.318 | 2.632 | 1.053 | 6.316 | 4.211 |
| Enterprise Value (EV) 1 | 3.743 | 2.256 | 2.737 | 1.701 | 7.45 | 5.356 |
| P/E ratio | -1 x | -0.84 x | -2.38 x | -1.39 x | -10.9 x | -80.8 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 3.26 x | 1.45 x | 1.95 x | 1.75 x | 13 x | 2.4 x |
| EV / Revenue | 3.08 x | 1.41 x | 2.03 x | 2.83 x | 15.4 x | 3.05 x |
| EV / EBITDA | -0.99 x | -0.91 x | -2.97 x | -1.97 x | -8.33 x | -87.5 x |
| EV / FCF | -1.84 x | -1.91 x | -4.08 x | -5.21 x | -15.5 x | 15.8 x |
| FCF Yield | -54.2% | -52.4% | -24.5% | -19.2% | -6.45% | 6.33% |
| Price to Book | -7.16 x | -2.42 x | -2.88 x | -0.63 x | -2.83 x | -1.85 x |
| Nbr of stocks (in thousands) | 188,436 | 331,168 | 526,321 | 526,321 | 526,321 | 526,321 |
| Reference price 2 | 0.0210 | 0.007000 | 0.005000 | 0.002000 | 0.0120 | 0.008000 |
| Announcement Date | 17-09-28 | 18-09-27 | 19-09-26 | 20-08-31 | 21-08-31 | 22-08-31 |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1.214 | 1.6 | 1.35 | 0.6018 | 0.4853 | 1.753 |
| EBITDA 1 | -3.77 | -2.48 | -0.923 | -0.8644 | -0.8944 | -0.0612 |
| EBIT 1 | -3.782 | -2.533 | -0.9286 | -0.8654 | -0.8949 | -0.0615 |
| Operating Margin | -311.41% | -158.27% | -68.77% | -143.79% | -184.42% | -3.51% |
| Earnings before Tax (EBT) 1 | -3.776 | -2.53 | -0.9286 | -0.7573 | -0.5645 | -0.0415 |
| Net income 1 | -3.776 | -2.53 | -0.9286 | -0.7573 | -0.5645 | -0.0415 |
| Net margin | -310.97% | -158.13% | -68.77% | -125.83% | -116.33% | -2.37% |
| EPS 2 | -0.0209 | -0.008300 | -0.002099 | -0.001438 | -0.001100 | -0.000099 |
| Free Cash Flow 1 | -2.03 | -1.181 | -0.6711 | -0.3264 | -0.4803 | 0.3389 |
| FCF margin | -167.13% | -73.82% | -49.7% | -54.23% | -98.99% | 19.33% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 17-09-28 | 18-09-27 | 19-09-26 | 20-08-31 | 21-08-31 | 22-08-31 |
1AUD in Million2AUD
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 0.11 | 0.65 | 1.13 | 1.15 |
| Net Cash position 1 | 0.21 | 0.06 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | -0.1143 x | -0.7501 x | -1.268 x | -18.7 x |
| Free Cash Flow 1 | -2.03 | -1.18 | -0.67 | -0.33 | -0.48 | 0.34 |
| ROE (net income / shareholders' equity) | 8,814% | 335% | 99.4% | 58.6% | 28.9% | 1.84% |
| ROA (Net income/ Total Assets) | -328% | -509% | -283% | -396% | -485% | -12.2% |
| Assets 1 | 1.152 | 0.4975 | 0.3284 | 0.1913 | 0.1164 | 0.3398 |
| Book Value Per Share 2 | -0 | -0 | -0 | -0 | -0 | -0 |
| Cash Flow per Share 2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capex 1 | 0.01 | 0.01 | - | - | - | - |
| Capex / Sales | 0.76% | 0.43% | - | - | - | - |
| Announcement Date | 17-09-28 | 18-09-27 | 19-09-26 | 20-08-31 | 21-08-31 | 22-08-31 |
1AUD in Million2AUD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -.--% | 10.24M | |
| -13.48% | 194B | |
| +1.07% | 169B | |
| +3.37% | 155B | |
| +8.31% | 102B | |
| +35.49% | 82.01B | |
| +11.19% | 81.78B | |
| -6.39% | 72.08B | |
| -18.66% | 55.12B | |
| -9.06% | 43.73B |
- Stock Market
- Equities
- RXH Stock
- Financials Rewardle Holdings Limited
