Valuation Solution Dynamics Limited

Stocks

End-of-day quote New Zealand S.E. 2026-08-25			5-day change	1st Jan Change
0.6000 ^NZD	0.00%		+3.45%	-13.67%

03-23	Solution Dynamics undertaking further on-market share buyback of up to NZ$0.5 million	RE
03-23	Solution Dynamics Limited's Equity Buyback announced on March 25, 2025, has expired with 236,868 shares, representing 1.61% for NZD 0.16 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	36.75	44.36	34.3	30.62	18.69	8.824
Change	-	20.72%	-22.68%	-10.73%	-38.94%	-52.8%
Enterprise Value (EV) ¹	33.26	40.99	32.77	26.24	12.56	-0.9821
Change	-	23.23%	-20.06%	-19.93%	-52.14%	-107.82%
P/E	19.9x	22.3x	13.6x	9.08x	6.63x	3.37x
PBR	7.51x	8.99x	5.8x	4.17x	2.08x	0.78x
PEG	-	2.81x	0.5x	0.3x	-0.4x	-0.48x
Capitalization / Revenue	1.14x	1.29x	0.85x	0.76x	0.49x	0.21x
EV / Revenue	1.04x	1.2x	0.82x	0.65x	0.33x	-0.02x
EV / EBITDA	15.4x	16.4x	8.81x	5.32x	3.09x	-0.15x
EV / EBIT	18x	19.4x	9.39x	5.47x	3.2x	-0.15x
EV / FCF	7.02x	36.4x	14.7x	6.49x	4.43x	-0.18x
FCF Yield	14.2%	2.75%	6.78%	15.4%	22.6%	-562%
Dividend per Share ²	0.09	0.11	0.13	0.115	0.095	0.03
Rate of return	3.59%	3.63%	5.58%	5.53%	7.48%	5%
EPS ²	0.126	0.136	0.171	0.229	0.1915	0.178
Distribution rate	71.4%	80.9%	76%	50.2%	49.6%	16.9%
Net sales ¹	32.14	34.3	40.15	40.44	38.47	41.11
EBITDA ¹	2.167	2.505	3.719	4.93	4.058	6.547
EBIT ¹	1.847	2.118	3.491	4.8	3.93	6.43
Net income ¹	1.866	2.034	2.563	3.425	2.819	2.619
Net Debt ¹	-3.481	-3.367	-1.528	-4.378	-6.135	-9.806
Reference price ²	2.5100	3.0300	2.3300	2.0800	1.2700	0.6000
Nbr of stocks (in thousands)	14,640	14,640	14,720	14,720	14,720	14,706
Announcement Date	8/27/20	8/26/21	8/25/22	8/24/23	8/22/24	8/28/25

¹NZD in Million²NZD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SOLUTION DYNAMICS LIMITED	-	-	-	-	5.09M
MICROSOFT CORPORATION	24.97x	9.22x	15.02x	0.79%	3,651B
PALANTIR TECHNOLOGIES INC.	114.04x	49.22x	79.9x	-.--%	415B
CADENCE DESIGN SYSTEMS, INC.	69.06x	14.58x	30.74x	-.--%	91.4B
DATADOG, INC.	395.3x	16.91x	66.82x	-.--%	80.07B
SYNOPSYS, INC.	151.48x	8.86x	22.62x	-.--%	78.27B
SEA LIMITED	41.55x	2.11x	16.83x	-.--%	75.45B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	121.52x	4.99x	24.08x	-.--%	43.55B
ATLASSIAN CORPORATION	168.26x	5.33x	20.59x	-.--%	42.15B
DASSAULT SYSTÈMES SE	22.75x	4.35x	11.99x	1.24%	34.99B
Average	123.21x	12.84x	32.07x	0.23%	451.22B
Weighted average by Cap.	45.35x	12.90x	22.51x	0.65%