Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | -6.2x - -6.9x | -6.5x |
| Historical Pb Multiple | -40.8x - 19.2x | 9.6x |
| Fair Value | A$0.00071 - A$0.00079 | A$0.00075 |
| Upside | -28.8% - -21.3% | -25.0% |
| Benchmarks | - | Full Ticker |
| ReadyTech Holdings Limited | - | ASX:RDY |
| Gratifii Limited | - | ASX:GTI |
| Xref Limited | - | ASX:XF1 |
| Spacetalk Limited | - | ASX:SPA |
| Harvest Technology Group Limited | - | ASX:HTG |
| Linius Technologies Limited | - | ASX:LNU |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| RDY | GTI | XF1 | SPA | HTG | LNU | |||
| ASX:RDY | ASX:GTI | ASX:XF1 | ASX:SPA | ASX:HTG | ASX:LNU | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | 36.4% | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -343.0% | -205.8% | 66.0% | 50.7% | -102.4% | 15.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.4% | -56.7% | -27.4% | -47.6% | -306.7% | -3902.8% | ||
| Prior Fiscal Year | 4.8% | -12.7% | -16.5% | -82.2% | -172.7% | -2287.9% | ||
| Latest Fiscal Year | 4.8% | -35.2% | -28.6% | -31.8% | -293.1% | -590.4% | ||
| Latest Twelve Months | -13.1% | -32.3% | -9.8% | -17.1% | -335.6% | -487.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 4.9% | -148.0% | -350.0% | -151.6% | -187.5% | -501.3% | ||
| Prior Fiscal Year | 4.4% | -56.0% | -456.4% | -213.7% | -129.1% | -688.9% | ||
| Latest Twelve Months | -11.2% | -144.6% | NM | NM | -751.3% | -1179.9% | ||
| Next Fiscal Year | 10.7% | 655.3% | #NUM! | #NUM! | #NUM! | #NUM! | ||
| Two Fiscal Years Forward | 12.0% | -75.3% | 65.4% | 99.8% | 187.4% | 193.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.7x | 1.0x | 2.1x | 0.5x | 3.6x | 7.0x | ||
| Price / LTM EPS | -20.8x | -3.0x | -21.1x | -2.9x | -1.1x | -1.4x | ||
| Price / Book | 2.3x | 4.0x | -6.7x | -4.6x | -2.0x | -8.7x | ||
| Price / Fwd Book | 1.9x | -13.5x | -7.3x | -2.5x | -2.7x | -31.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -6.7x | -2.0x | 4.0x | |||||
| Historical P/B Ratio | -40.8x | 9.6x | 19.2x | |||||
| Selected P/B Multiple | -6.2x | -6.5x | -6.9x | |||||
| (x) Book Value | (1) | (1) | (1) | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | RDY | GTI | XF1 | SPA | HTG | LNU | |
| Value of Common Equity | 319 | 37 | 43 | 10 | 15 | 7 | |
| (/) Shares Outstanding | 123.6 | 382.5 | 220.1 | 73.1 | 909.0 | 6,501.2 | |
| Implied Stock Price | 2.58 | 0.10 | 0.20 | 0.13 | 0.02 | 0.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.58 | 0.10 | 0.20 | 0.13 | 0.02 | 0.00 | |
| Trading Currency | AUD | AUD | AUD | AUD | AUD | AUD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |