Company Valuation: Star Navigation Systems Group Ltd.

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 12.99 15.57 20.29 31.85 6.122 13.66
Change - 19.92% 30.26% 57.01% -80.78% 123.12%
Enterprise Value (EV) 1 16.19 17.88 21.72 32.06 6.839 14.49
Change - 10.4% 21.48% 47.64% -78.67% 111.9%
P/E -4.99x -25x -4.02x -5.7x -0.97x -3.3x
PBR -2.51x -4.54x -7.75x -59.1x -1.9x -2.26x
PEG - 0.3x -0x 0.4x 0.39x 0.1x
Capitalization / Revenue 118x 143x 807x 549x 47.9x 183x
EV / Revenue 148x 164x 864x 552x 53.6x 194x
EV / EBITDA -6.72x -8.64x -5.17x -6.42x -1.2x -3.71x
EV / EBIT -6.65x -8.55x -5.14x -6.39x -1.19x -3.69x
EV / FCF 24.5x -7.69x -9.4x -8.16x -4.44x 79.6x
FCF Yield 4.08% -13% -10.6% -12.2% -22.5% 1.26%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.005008 -0.000999 -0.006215 -0.005265 -0.005135 -0.003033
Distribution rate - - - - - -
Net sales 1 0.1098 0.1089 0.0251 0.058 0.1277 0.0747
EBITDA 1 -2.411 -2.07 -4.204 -4.993 -5.722 -3.909
EBIT 1 -2.435 -2.09 -4.227 -5.016 -5.745 -3.922
Net income 1 -2.598 -0.4462 -4.44 -4.993 -5.824 -3.919
Net Debt 1 3.207 2.303 1.432 0.2118 0.7166 0.8316
Reference price 2 0.0250 0.0250 0.0250 0.0300 0.0050 0.0100
Nbr of stocks (in thousands) 519,477 622,976 811,461 1,061,755 1,224,435 1,365,966
Announcement Date 5/25/21 10/28/21 10/28/22 10/27/23 10/28/24 10/28/25
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
45.72x8.29x34.38x0.49% 394B
34.77x3.14x18.66x1.44% 268B
39.94x5.38x24.53x0.82% 166B
18.26x1.77x12.46x2.56% 126B
22.4x1.88x15.44x1.71% 101B
19.62x1.97x13.93x1.77% 77.98B
25.22x1.85x13.15x2% 75.07B
30.92x3.45x15.14x1.39% 58.21B
Average 29.61x 3.47x 18.46x 1.52% 158.25B
Weighted average by Cap. 34.55x 4.66x 22.67x 1.25%

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. SNA Stock
  4. S3O Stock
  5. Valuation Star Navigation Systems Group Ltd.