Financials X2M Connect Limited

Equities

X2M

AU0000168676

IT Services & Consulting

Market Closed - Australian S.E. 01:09:18 2024-06-28 EDT 5-day change 1st Jan Change
0.037 AUD +8.82% Intraday chart for X2M Connect Limited -7.50% -7.50%

Valuation

Fiscal Period: June 2022 2023
Capitalization 1 13.03 11.87
Enterprise Value (EV) 1 13.15 12.57
P/E ratio -1.21 x -1.64 x
Yield - -
Capitalization / Revenue 1.25 x 0.73 x
EV / Revenue 1.27 x 0.78 x
EV / EBITDA -1.55 x -2.2 x
EV / FCF -3,095,603 x -3,262,060 x
FCF Yield -0% -0%
Price to Book 8.38 x 29.3 x
Nbr of stocks (in thousands) 140,102 204,720
Reference price 2 0.0930 0.0580
Announcement Date 22-09-28 23-09-27
1AUD in Million2AUD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2020 2021 2022 2023
Net sales 1 2.253 5.8 10.39 16.21
EBITDA 1 -1.896 -7.048 -8.512 -5.706
EBIT 1 -2.525 -8.154 -9.266 -6.472
Operating Margin -112.07% -140.58% -89.21% -39.92%
Earnings before Tax (EBT) 1 -2.487 -8.599 -10.22 -6.513
Net income 1 -2.38 -8.255 -10.24 -6.514
Net margin -105.64% -142.32% -98.54% -40.18%
EPS - -0.1221 -0.0770 -0.0354
Free Cash Flow - -0.467 -4.248 -3.855
FCF margin - -8.05% -40.9% -23.78%
FCF Conversion (EBITDA) - - - -
FCF Conversion (Net income) - - - -
Dividend per Share - - - -
Announcement Date 21-09-20 21-09-30 22-09-28 23-09-27
1AUD in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2023 S1 2023 S2
Net sales 1 8.974 7.239
EBITDA -2.115 -
EBIT 1 -2.627 -3.028
Operating Margin -29.27% -41.83%
Earnings before Tax (EBT) - -
Net income 1 -2.936 -3.578
Net margin -32.72% -49.43%
EPS 2 - -0.0159
Dividend per Share - -
Announcement Date 23-02-28 23-08-29
1AUD in Million2AUD
Estimates

Balance Sheet Analysis

Fiscal Period: June 2020 2021 2022 2023
Net Debt 1 4.42 0.73 0.12 0.7
Net Cash position 1 - - - -
Leverage (Debt/EBITDA) -2.332 x -0.1035 x -0.0143 x -0.1229 x
Free Cash Flow - -0.47 -4.25 -3.85
ROE (net income / shareholders' equity) - 1,400% -1,176% -664%
ROA (Net income/ Total Assets) - -82% -76.7% -36.2%
Assets 1 - 10.07 13.35 18
Book Value Per Share - 0 0.0100 0
Cash Flow per Share - 0.0200 0.0100 0.0100
Capex - - 0.04 0.01
Capex / Sales - - 0.37% 0.07%
Announcement Date 21-09-20 21-09-30 22-09-28 23-09-27
1AUD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. X2M Stock
  4. Financials X2M Connect Limited