Company Valuation: SenSen Networks Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 75.13 47.53 33.96 17.09 23 23.24 - -
Change - -36.73% -28.55% -49.68% 34.57% 1.04% - -
Enterprise Value (EV) 1 75.13 43.27 35.17 17.79 22.32 23.24 22.04 20.64
Change - -42.4% -18.74% -49.41% 25.45% 4.12% -5.16% -6.35%
P/E -23.4x -3.61x -4.5x -4.49x 48.3x 28x 28x 14x
PBR - - - - - - - -
PEG - -0x 0.1x 0.1x -0x 0.4x - 0x
Capitalization / Revenue - 5.2x 3.15x 1.41x 1.5x 1.51x 1.29x 1.13x
EV / Revenue - 4.73x 3.26x 1.46x 1.45x 1.51x 1.22x 1x
EV / EBITDA - -9.88x -7.09x -10.6x 7.42x 11.1x 7.87x 5.03x
EV / EBIT - -3.59x -5.35x -5.72x 9.77x 15.5x 18.4x 7.94x
EV / FCF - - - - - -46.5x 18.4x 13.8x
FCF Yield - - - - - -2.15% 5.45% 7.27%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.0062 -0.0202 -0.0111 -0.0049 0.0006 0.001 0.001 0.002
Distribution rate - - - - - - - -
Net sales 1 - 9.145 10.8 12.14 15.36 15.4 18 20.6
EBITDA 1 - -4.381 -4.959 -1.672 3.008 2.1 2.8 4.1
EBIT 1 - -12.04 -6.576 -3.11 2.284 1.5 1.2 2.6
Net income 1 -3.022 -12.29 -7.409 -3.603 0.45 0.9 0.7 1.8
Net Debt 1 - -4.259 1.204 0.7007 -0.6802 - -1.2 -2.6
Reference price 2 0.1450 0.0730 0.0500 0.0220 0.0290 0.0280 0.0280 0.0280
Nbr of stocks (in thousands) 518,158 651,143 679,232 776,830 793,037 829,932 - -
Announcement Date 9/20/21 8/31/22 8/30/23 8/28/24 8/29/25 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
29.5x - - - 17.07M
18.65x5.36x9.58x1.71% 346B
18.35x3.64x11.24x2.09% 170B
56.78x5.8x15.5x-.--% 94.82B
30.68x2.92x10.52x0.22% 38.58B
8.74x79.04x674x-.--% 33.63B
31.68x12.41x20.19x-.--% 27.97B
32.05x1.94x17.71x-.--% 16.46B
22.3x3.22x10.86x - 11.74B
75.11x7.1x30.44x-.--% 10.94B
Average 32.38x 13.49x 88.89x 0.5% 75.03B
Weighted average by Cap. 25.24x 8.38x 41.43x 1.29%

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