Company Valuation: Unith Ltd

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 13.02 13.68 27.62 15.9 9.83 15.33
Change - 5.04% 101.92% -42.41% -38.19% 55.9%
Enterprise Value (EV) 1 12.07 12.67 24.36 12.75 9.698 17.21
Change - 5.04% 92.18% -47.67% -23.92% 77.47%
P/E -1.66x -3.88x -33.5x -6.84x -1.98x -3.01x
PBR 2.48x 2.91x 2.96x 1.34x 1.33x 3.57x
PEG - 0.1x 0.4x -0x -0x 0.2x
Capitalization / Revenue 1.85x 2.55x 6.86x 3.52x 1.83x 3.51x
EV / Revenue 1.72x 2.36x 6.05x 2.82x 1.81x 3.94x
EV / EBITDA -8.7x -8.62x -7.17x -3.43x -2.91x -3.77x
EV / EBIT -7.75x -8.09x -7.09x -3.4x -2.86x -3.75x
EV / FCF -56.8x -18.4x -19.5x -4.48x -4.09x -6.6x
FCF Yield -1.76% -5.43% -5.12% -22.3% -24.5% -15.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0126 -0.004899 -0.000925 -0.0019 -0.004042 -0.003319
Distribution rate - - - - - -
Net sales 1 7.026 5.371 4.023 4.519 5.37 4.367
EBITDA 1 -1.386 -1.47 -3.395 -3.716 -3.337 -4.563
EBIT 1 -1.556 -1.566 -3.437 -3.749 -3.39 -4.594
Net income 1 -6.236 -3.171 -0.7322 -1.889 -4.951 -4.988
Net Debt 1 -0.9543 -1.002 -3.258 -3.158 -0.132 1.886
Reference price 2 0.021000 0.019000 0.031000 0.013000 0.008000 0.010000
Nbr of stocks (in thousands) 620,030 719,839 890,838 1,223,437 1,228,785 1,532,562
Announcement Date 8/26/21 8/31/22 8/31/23 8/30/24 8/29/25 9/30/26
1AUD in Million2AUD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 6.3M
26.61x9.82x16.02x0.73% 3,895B
126.89x56.1x91.33x-.--% 473B
18.99x5.52x9.62x1.58% 382B
241.45x21.53x63.04x-.--% 311B
29.96x6.06x18.99x1.25% 277B
2575.7x43.13x141.09x-.--% 264B
100.91x10.01x26.8x-.--% 164B
58.59x15.69x41.34x-.--% 132B
14.46x3.85x8.04x-.--% 103B
Average 354.84x 19.08x 46.25x 0.4% 600.23B
Weighted average by Cap. 160.09x 15.12x 30.34x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Unith Ltd

Historical PBR trend

Valuation ratios - PBR - Unith Ltd

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Unith Ltd

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Unith Ltd