|
Delayed
Australian S.E.
23:14:16 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 9.445 AUD | -1.10% |
|
+5.06% | +124.35% |
| 10-19 | Stephen Mayne Nominates Himself to Tasmea?s Board | CI |
| 09-21 | Tasmea Limited(ASX:TEA) added to S&P/ASX Small Ordinaries Index | CI |
Company Valuation: Tasmea Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 332.2 | 871.8 | 2,509 | 2,679 | - | - |
| Change | - | 162.42% | 187.84% | 6.74% | - | - |
| Enterprise Value (EV) 1 | 372.8 | 991.8 | 2,598 | 2,823 | 2,788 | 2,748 |
| Change | - | 166.07% | 161.93% | 8.67% | -1.22% | -1.44% |
| P/E | 9.96x | 16.1x | 34.5x | 20.5x | 17.9x | 16.8x |
| PBR | 2.53x | 4.85x | 8.31x | 7.15x | 5.79x | 4.79x |
| PEG | 0.2x | 0.3x | 1.7x | 0.3x | 1.3x | 2.46x |
| Capitalization / Revenue | 0.83x | 1.59x | 1.94x | 1.11x | 1x | 0.94x |
| EV / Revenue | 0.93x | 1.81x | 2.01x | 1.17x | 1.05x | 0.96x |
| EV / EBITDA | 5.7x | 9.12x | 18.7x | 11.7x | 10.4x | 9.36x |
| EV / EBIT | 6.8x | 10.6x | 22.3x | 13.5x | 11.9x | 10.7x |
| EV / FCF | 17.9x | 31.5x | 40.2x | 22.7x | 18x | 14x |
| FCF Yield | 5.58% | 3.18% | 2.49% | 4.4% | 5.56% | 7.12% |
| Dividend per Share 2 | 0.04 | 0.23 | 0.245 | 0.1715 | 0.21 | 0.2285 |
| Rate of return | 2.65% | 6.22% | 2.58% | 1.8% | 2.2% | 2.39% |
| EPS 2 | 0.1516 | 0.2292 | 0.2752 | 0.467 | 0.5333 | 0.5698 |
| Distribution rate | 26.4% | 100% | 89% | 36.7% | 39.4% | 40.1% |
| Net sales 1 | 400 | 547.9 | 1,293 | 2,411 | 2,668 | 2,861 |
| EBITDA 1 | 65.34 | 108.7 | 138.9 | 240.6 | 268.7 | 293.7 |
| EBIT 1 | 54.8 | 93.2 | 116.7 | 209.7 | 235.1 | 258 |
| Net income 1 | 30.35 | 53.07 | 71.27 | 131.2 | 150.6 | 165.6 |
| Net Debt 1 | 40.55 | 120 | 88.45 | 144.3 | 109.8 | 69.69 |
| Reference price 2 | 1.510 | 3.700 | 9.490 | 9.550 | 9.550 | 9.550 |
| Nbr of stocks (in thousands) | 220,011 | 235,622 | 264,422 | 280,480 | - | - |
| Announcement Date | 8/25/24 | 8/24/25 | 8/26/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.07x | 1.15x | 11.52x | 1.83% | 1.85B | |
| 49.96x | 2.32x | 22.11x | 0.08% | 87.02B | |
| 12.07x | 1.03x | 5.68x | 4.83% | 67.08B | |
| 24.64x | 1.92x | 19.21x | 1.16% | 53.16B | |
| 25.35x | 3.1x | 17.2x | 0.26% | 45.01B | |
| 51.08x | 4.06x | 25.61x | 1.9% | 39.24B | |
| 26.32x | 0.66x | 10.8x | 2.36% | 31.96B | |
| 19.96x | 1.39x | 12.85x | 0.23% | 29.39B | |
| 5.28x | 0.34x | 6.68x | 5.33% | 28.38B | |
| 21.83x | 0.41x | 6.5x | 2.81% | 27.2B | |
| Average | 25.65x | 1.64x | 13.82x | 2.08% | 41.03B | |
| Weighted average by Cap. | 28.81x | 1.84x | 15.15x | 1.93% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- TEA Stock
- Valuation Tasmea Limited
Select your edition
All financial news and data tailored to specific country editions
