Company Valuation: Vmoto Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 122 120.1 112 55.37 30.57 28.38
Change - -1.56% -6.77% -50.56% -44.79% -7.15%
Enterprise Value (EV) 1 107.5 101.9 84.24 18.14 1.823 12.75
Change - -5.26% -17.32% -78.46% -89.95% 599%
P/E 29.8x 15.2x 11.5x 6.06x -146x -2.85x
PBR 3.68x 2.61x 1.91x 0.7x 0.34x 0.38x
PEG - 0.2x 0.5x -0.2x 1x -0x
Capitalization / Revenue 2x 1.39x 0.96x 0.8x 0.53x 0.61x
EV / Revenue 1.76x 1.18x 0.72x 0.26x 0.03x 0.27x
EV / EBITDA 26.3x 12.9x 6x 2.45x -1.57x -1.89x
EV / EBIT 41.4x 16.1x 6.4x 2.68x -0.7x -1.12x
EV / FCF 38.5x -52.8x 13.8x -6.08x -0.3x -6.69x
FCF Yield 2.6% -1.89% 7.24% -16.5% -332% -14.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0148 0.0283 0.0343 0.0231 -0.0005 -0.0253
Distribution rate - - - - - -
Net sales 1 61.01 86.17 116.7 69.25 57.19 46.84
EBITDA 1 4.083 7.87 14.04 7.394 -1.159 -6.748
EBIT 1 2.601 6.33 13.16 6.765 -2.623 -11.41
Net income 1 3.737 8.082 10.27 7.248 -0.197 -9.954
Net Debt 1 -14.49 -18.24 -27.75 -37.22 -28.74 -15.64
Reference price 2 0.4400 0.4300 0.3950 0.1400 0.0730 0.0720
Nbr of stocks (in thousands) 277,348 279,360 283,524 395,487 418,732 394,179
Announcement Date 3/30/21 3/30/22 3/30/23 3/27/24 3/31/25 3/31/26
1AUD in Million2AUD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 29.32M
298.42x13.95x93.61x-.--% 1,481B
17.34x0.8x5.78x0.61% 114B
-6.83x3.95x-14.32x-.--% 25.56B
24.17x0.15x2.5x0.99% 14.06B
-28.7x0.72x-124.05x-.--% 13.18B
-43.94x0.47x7.47x-.--% 12.59B
-59.1x0.19x5.89x-.--% 12.59B
-2.01x2.9x-7.59x - 7.23B
12.83x0.19x4.63x-.--% 6.54B
Average 23.57x 2.59x -2.90x 0.2% 168.73B
Weighted average by Cap. 262.34x 12.39x 81.50x 0.05%

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. VMT Stock
  4. Valuation Vmoto Limited