Valuation Solution Dynamics Limited

Stocks

End-of-day quote New Zealand S.E. 2026-10-05			5-day change	1st Jan Change
0.6200 ^NZD	0.00%		0.00%	-10.79%

10-07	Solution Dynamics Appoints CEO	MT
08-25	Solution Dynamics Limited Reports Earnings Results for the Full Year Ended June 30, 2026	CI

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	22.7x
PBR	8.99x	5.8x	4.17x	2.08x	0.78x	0.81x
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	0.58x
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	0.04
Rate of return	3.63%	5.58%	5.53%	7.48%	5%	6.56%
EPS ²	0.136	0.171	0.229	0.1915	0.178	0.0269
Distribution rate	80.9%	76%	50.2%	49.6%	16.9%	149%
Net sales ¹	34.3	40.15	40.44	38.47	41.11	31.33
EBITDA ¹	2.505	3.719	4.93	4.058	6.547	3.467
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SOLUTION DYNAMICS LIMITED	-	-	-	-	4.89M
MICROSOFT CORPORATION	26.87x	9.92x	16.21x	0.73%	3,934B
PALANTIR TECHNOLOGIES INC.	125.05x	55.35x	90.13x	-.--%	466B
ORACLE CORPORATION	21.61x	6.11x	10.63x	1.39%	435B
PALO ALTO NETWORKS, INC.	257.32x	22.97x	67.26x	-.--%	332B
CROWDSTRIKE HOLDINGS, INC.	2654.4x	44.49x	145.51x	-.--%	272B
SAP SE	26.56x	5.33x	16.8x	1.43%	242B
SERVICENOW, INC.	89.25x	8.67x	23.2x	-.--%	143B
FORTINET, INC.	61.21x	16.52x	43.52x	-.--%	139B
DATADOG, INC.	484.75x	20.77x	82.11x	-.--%	97.43B
Average	416.34x	21.13x	55.04x	0.39%	606.08B
Weighted average by Cap.	174.35x	15.52x	31.98x	0.63%