Valuation Solution Dynamics Limited

Stocks

End-of-day quote New Zealand S.E. 2026-09-15			5-day change	1st Jan Change
0.5900 ^NZD	-1.67%		-5.60%	-15.11%

08-25	Solution Dynamics Limited Reports Earnings Results for the Full Year Ended June 30, 2026	CI
03-23	Solution Dynamics undertaking further on-market share buyback of up to NZ$0.5 million	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026
Market Cap ¹	44.36	34.3	30.62	18.69	8.824	8.67
Change	-	-22.68%	-10.73%	-38.94%	-52.8%	-1.74%
Enterprise Value (EV) ¹	40.99	32.77	26.24	12.56	-0.9821	2.007
Change	-	-20.06%	-19.93%	-52.14%	-107.82%	304.39%
P/E	22.3x	13.6x	9.08x	6.63x	3.37x	22.6x
PBR	8.99x	5.8x	4.17x	2.08x	0.78x	0.77x
PEG	-	0.5x	0.3x	-0.4x	-0.48x	-0.3x
Capitalization / Revenue	1.29x	0.85x	0.76x	0.49x	0.21x	0.28x
EV / Revenue	1.2x	0.82x	0.65x	0.33x	-0.02x	0.06x
EV / EBITDA	16.4x	8.81x	5.32x	3.09x	-0.15x	0.47x
EV / EBIT	19.4x	9.39x	5.47x	3.2x	-0.15x	0.61x
EV / FCF	36.4x	14.7x	6.49x	4.43x	-0.18x	23x
FCF Yield	2.75%	6.78%	15.4%	22.6%	-562%	4.35%
Dividend per Share ²	0.11	0.13	0.115	0.095	0.03	-
Rate of return	3.63%	5.58%	5.53%	7.48%	5%	-
EPS ²	0.136	0.171	0.229	0.1915	0.178	0.027
Distribution rate	80.9%	76%	50.2%	49.6%	16.9%	-
Net sales ¹	34.3	40.15	40.44	38.47	41.11	31.42
EBITDA ¹	2.505	3.719	4.93	4.058	6.547	4.295
EBIT ¹	2.118	3.491	4.8	3.93	6.43	3.29
Net income ¹	2.034	2.563	3.425	2.819	2.619	0.382
Net Debt ¹	-3.367	-1.528	-4.378	-6.135	-9.806	-6.663
Reference price ²	3.0300	2.3300	2.0800	1.2700	0.6000	0.6100
Nbr of stocks (in thousands)	14,640	14,720	14,720	14,720	14,706	14,214
Announcement Date	8/26/21	8/25/22	8/24/23	8/22/24	8/28/25	8/26/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SOLUTION DYNAMICS LIMITED	-	-	-	-	4.83M
MICROSOFT CORPORATION	25.24x	9.32x	15.25x	0.78%	3,691B
PALANTIR TECHNOLOGIES INC.	113.07x	49.18x	79.82x	-.--%	415B
DATADOG, INC.	408.2x	17.49x	69.13x	-.--%	82.68B
CADENCE DESIGN SYSTEMS, INC.	57.01x	12.05x	25.41x	-.--%	75.45B
SYNOPSYS, INC.	92.57x	7.95x	20.13x	-.--%	70.46B
SEA LIMITED	34.63x	1.68x	13.43x	-.--%	62.87B
ATLASSIAN CORPORATION	191.83x	6.12x	23.64x	-.--%	48.05B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	115.02x	4.54x	22.23x	-.--%	39.62B
TWILIO INC.	28.18x	5.83x	27.98x	-.--%	37.19B
Average	118.42x	12.68x	33.00x	0.09%	452.24B
Weighted average by Cap.	44.59x	12.94x	22.63x	0.64%