Company Valuation: Sprintex Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 9.5 17.12 17.92 9.904 26.58 27.66
Change - 80.19% 4.67% -44.72% 168.38% 4.06%
Enterprise Value (EV) 1 15.62 14.86 18.2 13.33 29.15 31.54
Change - -4.86% 22.47% -26.76% 118.63% 8.19%
P/E -3.35x 85.9x -2.8x -2.15x -4.44x -4.08x
PBR -1.26x 6.02x 15.3x -4.54x -14.1x -7.95x
PEG - -1x 0x 0.1x 0.1x 0.98x
Capitalization / Revenue 8.4x 29.8x 36.3x 9.69x 22.2x 18.3x
EV / Revenue 13.8x 25.9x 36.9x 13x 24.4x 20.9x
EV / EBITDA -12x -6.37x -3.17x -3.64x -7.32x -6.25x
EV / EBIT -11.5x -6.18x -3.1x -3.46x -6.82x -5.92x
EV / FCF 151x -5.22x -4.38x -6.88x -11.1x -11x
FCF Yield 0.66% -19.1% -22.8% -14.5% -8.99% -9.07%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0283 0.000931 -0.0254 -0.0172 -0.0112 -0.0108
Distribution rate - - - - - -
Net sales 1 1.131 0.5749 0.4933 1.022 1.196 1.51
EBITDA 1 -1.306 -2.334 -5.738 -3.662 -3.981 -5.048
EBIT 1 -1.355 -2.404 -5.871 -3.852 -4.273 -5.329
Net income 1 -2.835 0.1276 -5.882 -4.383 -4.498 -6.144
Net Debt 1 6.125 -2.253 0.2873 3.429 2.57 3.878
Reference price 2 0.0950 0.0800 0.0710 0.0370 0.0500 0.0440
Nbr of stocks (in thousands) 100,000 213,971 252,354 267,688 531,625 628,646
Announcement Date 9/29/20 8/31/21 8/31/22 10/3/23 10/16/24 8/27/25
1AUD in Million2AUD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 34.57M
22.11x1.49x11.53x1.7% 47.08B
19.46x0.81x6.01x3% 38.65B
12.34x0.66x5.5x3.69% 33.01B
10.46x0.64x8.35x1.4% 29.14B
13.36x2.45x8.64x4.38% 19.71B
10.59x0.5x4.88x3.07% 17.53B
12.19x1.06x6.14x4.12% 16.66B
37.19x1.3x14.29x0.59% 15.9B
32.72x3.03x18.04x0.93% 15.48B
Average 18.93x 1.33x 9.26x 2.54% 23.32B
Weighted average by Cap. 18.25x 1.22x 8.86x 2.54%

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. SIX Stock
  4. Valuation Sprintex Limited