Company Valuation: SenSen Networks Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 47.53 33.96 17.09 23 19.92 24.9 - -
Change - -28.55% -49.68% 34.57% -13.39% 25% - -
Enterprise Value (EV) 1 43.27 35.17 17.79 22.32 19.92 21.7 18.6 16.3
Change - -18.74% -49.41% 25.45% -10.74% 8.91% -14.29% -12.37%
P/E -3.61x -4.5x -4.49x 48.3x 20x 30x 15x 15x
PBR - - - - - - - -
PEG - 0.1x 0.1x -0x 0x -1.8x 0x -
Capitalization / Revenue 5.2x 3.15x 1.41x 1.5x 1.29x 1.38x 1.21x 1.07x
EV / Revenue 4.73x 3.26x 1.46x 1.45x 1.29x 1.21x 0.91x 0.7x
EV / EBITDA -9.88x -7.09x -10.6x 7.42x 10.3x 7.75x 5.47x 4.07x
EV / EBIT -3.59x -5.35x -5.72x 9.77x 13.6x 13.6x 7.75x 5.43x
EV / FCF - - - - -60.7x 6.78x 6x 6.79x
FCF Yield - - - - -1.65% 14.7% 16.7% 14.7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.0202 -0.0111 -0.0049 0.0006 0.0012 0.001 0.002 0.002
Distribution rate - - - - - - - -
Net sales 1 9.145 10.8 12.14 15.36 15.39 18 20.5 23.2
EBITDA 1 -4.381 -4.959 -1.672 3.008 1.931 2.8 3.4 4
EBIT 1 -12.04 -6.576 -3.11 2.284 1.463 1.6 2.4 3
Net income 1 -12.29 -7.409 -3.603 0.45 1.004 1.1 1.7 2.2
Net Debt 1 -4.259 1.204 0.7007 -0.6802 0.00361 -3.2 -6.3 -8.6
Reference price 2 0.0730 0.0500 0.0220 0.0290 0.0240 0.0300 0.0300 0.0300
Nbr of stocks (in thousands) 651,143 679,232 776,830 793,037 829,932 829,932 - -
Announcement Date 8/31/22 8/30/23 8/28/24 8/29/25 8/27/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
30x1.21x7.75x - 17.53M
21.76x6.12x10.73x1.38% 437B
26.39x5.3x16.7x1.44% 245B
91.13x8.87x23.74x-.--% 146B
-7.39x127.57x1699.51x-.--% 62.32B
33.86x3.19x11.75x0.2% 41.88B
23.41x9.57x15.62x-.--% 19B
31.17x2.04x18.5x-.--% 17.23B
-213.77x3.78x12.66x - 13.83B
38.23x3.39x9.54x-.--% 12.99B
Average 7.48x 17.10x 182.65x 0.38% 99.51B
Weighted average by Cap. 28.87x 13.73x 120.15x 0.98%

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. SNS Stock
  4. Valuation SenSen Networks Limited