|
Delayed
Australian S.E.
22:44:26 2026-10-19 EDT
|
5-day change | 1st Jan Change | ||
| 1.890 AUD | +0.80% |
|
+1.61% | -8.25% |
| 09-20 | XRF Scientific Limited(ASX:XRF) dropped from S&P Global BMI Index | CI |
| 08-17 | XRF Scientific Limited Reports Earnings Results for the Full Year Ended June 30, 2026 | CI |
Company Valuation: XRF Scientific Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 77.46 | 160.3 | 185.8 | 258.6 | 246.7 | 268.2 | - | - |
| Change | - | 107.01% | 15.85% | 39.21% | -4.58% | 8.7% | - | - |
| Enterprise Value (EV) 1 | 73.58 | 152 | 175.3 | 247.5 | 238.2 | 257.5 | 254.6 | 250.9 |
| Change | - | 106.61% | 15.33% | 41.15% | -3.74% | 8.09% | -1.13% | -1.45% |
| P/E | 12.7x | 20.9x | 21x | 24.9x | 23.3x | - | - | - |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0.9x | 1.5x | 1.6x | - | - | - | - |
| Capitalization / Revenue | 1.94x | 2.9x | 3.09x | 4.35x | 3.83x | 3.6x | 3.16x | 2.84x |
| EV / Revenue | 1.84x | 2.75x | 2.92x | 4.16x | 3.7x | 3.46x | 3x | 2.65x |
| EV / EBITDA | 7.82x | 11.5x | 11.5x | 15.2x | 14.1x | 13x | 11.2x | 9.92x |
| EV / EBIT | 8.94x | 12.7x | 12.8x | 17x | 15.6x | 14.1x | 12.1x | 10.6x |
| EV / FCF | - | 19.8x | 27.1x | 29.5x | 24.6x | 27.7x | 22.3x | 18.6x |
| FCF Yield | - | 5.04% | 3.69% | 3.39% | 4.07% | 3.61% | 4.48% | 5.38% |
| Dividend per Share 2 | 0.025 | 0.033 | 0.039 | 0.045 | 0.045 | 0.054 | 0.063 | 0.07 |
| Rate of return | 4.39% | 2.82% | 2.9% | 2.45% | 2.61% | 2.88% | 3.36% | 3.73% |
| EPS 2 | 0.045 | 0.056 | 0.064 | 0.074 | 0.074 | - | - | - |
| Distribution rate | 55.6% | 58.9% | 60.9% | 60.8% | 60.8% | - | - | - |
| Net sales 1 | 40.01 | 55.26 | 60.12 | 59.45 | 64.4 | 74.4 | 84.9 | 94.6 |
| EBITDA 1 | 9.41 | 13.18 | 15.31 | 16.28 | 16.94 | 19.8 | 22.7 | 25.3 |
| EBIT 1 | 8.233 | 11.97 | 13.74 | 14.58 | 15.23 | 18.3 | 21.1 | 23.6 |
| Net income 1 | 6.084 | 7.686 | 8.885 | 10.38 | 10.49 | 12.4 | 14.4 | 16.2 |
| Net Debt 1 | -3.881 | -8.329 | -10.43 | -11.12 | -8.517 | -10.7 | -13.6 | -17.3 |
| Reference price 2 | 0.570 | 1.170 | 1.345 | 1.840 | 1.725 | 1.875 | 1.875 | 1.875 |
| Nbr of stocks (in thousands) | 135,892 | 137,050 | 138,109 | 140,536 | 143,040 | 143,040 | - | - |
| Announcement Date | 8/22/22 | 8/20/23 | 8/19/24 | 8/18/25 | 8/17/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 3.45x | 12.97x | 2.89% | 186M | |
| 34.95x | 8.14x | 25.8x | -.--% | 32.51B | |
| 12.68x | 0.92x | 6.3x | 3.33% | 25.91B | |
| 20.64x | 1.92x | 11.24x | 1.62% | 8.04B | |
| 12.22x | 1.01x | 5.72x | 2.43% | 7.53B | |
| 14.8x | 0.49x | 5.94x | 2.43% | 6.48B | |
| 18.38x | - | - | 2.28% | 5.25B | |
| 51.19x | 3.27x | 19.85x | 1.24% | 3.61B | |
| 27.45x | 8.08x | 19.08x | 1.09% | 2.95B | |
| 214.07x | - | - | - | 2.75B | |
| Average | 45.15x | 3.41x | 13.36x | 1.92% | 9.52B | |
| Weighted average by Cap. | 29.14x | 4.03x | 14.95x | 1.66% |
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
- XRF Stock
- Valuation XRF Scientific Limited
Select your edition
All financial news and data tailored to specific country editions
