Valuation Xref Limited

Stocks

Market Closed - Australian S.E. 22:58:40 2026-09-02 EDT			5-day change	1st Jan Change
0.0590 ^AUD	+3.51%		+3.51%	-64.24%

08-31	Xref Limited Announces Debt Refinancing with Commonwealth Bank of Australia and Secures AUD 6.3 Million Senior Facility and AUD 2.0 Million Overdraft Facility	CI
08-30	Xref Limited Reports Earnings Results for the Full Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026
Market Cap ¹	55.6	78.75	31.65	34.03	34.11	18.05
Change	-	41.63%	-59.81%	7.54%	0.23%	-47.1%
Enterprise Value (EV) ¹	52.16	72.04	30.15	37.8	36.66	22.02
Change	-	38.11%	-58.15%	25.37%	-3.01%	-39.94%
P/E	764x	118x	-9.39x	-5.92x	-15.6x	-41.8x
PBR	-55.1x	53.5x	-156x	-5.82x	-7.78x	-3.97x
PEG	-	0x	0x	-0.1x	0.2x	0.5x
Capitalization / Revenue	4.43x	4.24x	1.55x	1.71x	1.6x	0.94x
EV / Revenue	4.15x	3.87x	1.48x	1.9x	1.72x	1.15x
EV / EBITDA	-103x	57.2x	-11.4x	-7.76x	-19.6x	-22.8x
EV / EBIT	-90.6x	61.5x	-10.6x	-6.81x	-17x	-17.9x
EV / FCF	176x	31.1x	164x	-10.5x	-11.4x	-7.12x
FCF Yield	0.57%	3.22%	0.61%	-9.49%	-8.78%	-14%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.000399	0.003599	-0.0181	-0.0304	-0.009954	-0.001963
Distribution rate	-	-	-	-	-	-
Net sales ¹	12.56	18.59	20.4	19.86	21.31	19.14
EBITDA ¹	-0.5067	1.259	-2.639	-4.872	-1.872	-0.9645
EBIT ¹	-0.5758	1.172	-2.852	-5.55	-2.152	-1.232
Net income ¹	0.0781	0.7296	-3.359	-5.681	-1.953	-0.4321
Net Debt ¹	-3.446	-6.714	-1.503	3.76	2.545	3.972
Reference price ²	0.3050	0.4250	0.1700	0.1800	0.1550	0.0820
Nbr of stocks (in thousands)	182,309	185,296	186,176	189,083	220,090	220,090
Announcement Date	8/31/21	8/23/22	8/28/23	8/27/24	8/27/25	8/30/26

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
XREF LIMITED	-	-	-	-	9.36M
BENEFIT SYSTEMS S.A.	18.73x	3.42x	10.77x	1.93%	4.61B
INSPERITY, INC.	48.69x	0.2x	6.96x	-.--%	1.92B
GRUPA PRACUJ S.A.	14.19x	4.3x	9.43x	5.69%	1.04B
UPWORK INC.	10.04x	1.05x	3.39x	-.--%	1.03B
SAUDI MANPOWER SOLUTIONS COMPANY	11.81x	0.84x	8.01x	6.33%	598M
TEAMLEASE SERVICES LIMITED	14.34x	0.15x	10.57x	-	226M
RAMSSOL GROUP	10.2x	-	-	0.65%	76.96M
Average	18.28x	1.66x	8.19x	2.43%	1.19B
Weighted average by Cap.	22.74x	2.36x	8.86x	2.01%