Company Valuation: Tamawood Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 102 95.55 76.19 91.97 104.5 101.7
Change - -6.37% -20.26% 20.71% 13.62% -2.66%
Enterprise Value (EV) 1 102.7 95.3 74.59 88.72 103.6 95.44
Change - -7.17% -21.74% 18.95% 16.73% -7.84%
P/E 15.5x 28.3x 35.8x 15.9x 17.6x 12.3x
PBR 5.25x 2.91x 2.38x 2.78x 3.07x 2.78x
PEG - -0.5x -0.9x 0x 1,682.82x 0.3x
Capitalization / Revenue 1.04x 1.07x 0.98x 1.08x 1.03x 0.81x
EV / Revenue 1.05x 1.07x 0.96x 1.04x 1.03x 0.76x
EV / EBITDA 10.9x 23.2x 21.3x 10.5x 12.1x 7.9x
EV / EBIT 11.2x 24.5x 22.3x 10.7x 12.3x 8.05x
EV / FCF -23.5x 44.7x 18x 17.8x 72.2x 9.22x
FCF Yield -4.25% 2.24% 5.55% 5.61% 1.38% 10.8%
Dividend per Share 2 0.24 0.24 0.16 0.2 0.215 -
Rate of return 6.78% 8.73% 7.44% 8.2% 7.96% -
EPS 2 0.2279 0.0973 0.0601 0.153 0.153 0.2088
Distribution rate 105% 247% 266% 131% 141% -
Net sales 1 97.86 89.17 77.47 85.36 101 125.8
EBITDA 1 9.397 4.102 3.497 8.422 8.552 12.09
EBIT 1 9.187 3.896 3.347 8.297 8.412 11.86
Net income 1 6.455 2.887 2.113 5.537 5.785 8.193
Net Debt 1 0.622 -0.245 -1.601 -3.245 -0.932 -6.273
Reference price 2 3.540 2.750 2.150 2.440 2.700 2.560
Nbr of stocks (in thousands) 28,827 34,745 35,437 37,691 38,702 39,732
Announcement Date 8/12/21 8/24/22 8/22/23 8/20/24 8/6/25 8/24/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 74.37M
13.22x1.26x9.67x1.3% 38.57B
11.65x - - 0.86% 22.17B
10.38x0.94x8.93x3.89% 18.54B
9.79x0.81x8.81x4.31% 14.19B
10.57x1.27x7.56x0.76% 12.43B
12.79x0.78x6.27x3.32% 6.5B
13.33x0.54x5.51x2.06% 5.39B
12.26x0.68x11.39x4.11% 4.86B
11.09x0.89x6.91x5.49% 4.81B
Average 11.68x 0.90x 8.13x 2.9% 12.75B
Weighted average by Cap. 11.76x 1.04x 8.71x 2.28%

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. TWD Stock
  4. Valuation Tamawood Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!