Financials Altium Limited OTC Markets

Equities

ALMFF

AU000000ALU8

Software

Market Closed - OTC Markets 09:41:50 2024-07-01 am EDT 5-day change 1st Jan Change
45 USD +1.42% Intraday chart for Altium Limited 0.00% +47.16%

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,463 4,252 4,815 3,538 4,860 9,005 - -
Enterprise Value (EV) 1 4,345 4,142 4,567 3,261 4,566 8,703 8,669 8,629
P/E ratio 57.2 x 98.8 x 32.8 x 44 x 47.3 x 78.7 x 59.9 x 48.1 x
Yield 1.08% 1.2% 1.09% 1.75% 1.46% 1.06% 1.27% 1.53%
Capitalization / Revenue 17.6 x 15.7 x 18.4 x 11 x 11.8 x 19.3 x 16 x 13.6 x
EV / Revenue 17.1 x 15.3 x 17.4 x 10.1 x 11.1 x 18.7 x 15.4 x 13 x
EV / EBITDA 47 x 39.2 x 49.5 x 28.1 x 30.4 x 53.6 x 41.8 x 34.1 x
EV / FCF - 56.4 x 56.2 x 31.4 x 56.5 x 81.2 x 54.9 x 47.2 x
FCF Yield - 1.77% 1.78% 3.19% 1.77% 1.23% 1.82% 2.12%
Price to Book 16.4 x 16.5 x 13.7 x 8.84 x 10.3 x 18.5 x 17 x 15.3 x
Nbr of stocks (in thousands) 130,512 130,914 131,228 131,469 131,647 131,927 - -
Reference price 2 34.20 32.48 36.69 26.91 36.92 68.26 68.26 68.26
Announcement Date 8/19/19 8/16/20 8/29/21 8/22/22 8/21/23 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 253.4 270.6 262 321.6 412 466.1 563.7 664.2
EBITDA 1 92.49 105.5 92.3 116.3 150.2 162.4 207.5 253.3
EBIT 1 83.98 90.03 75.78 98.84 135.2 148.1 191.6 238.6
Operating Margin 33.14% 33.27% 28.93% 30.74% 32.82% 31.78% 33.99% 35.93%
Earnings before Tax (EBT) 1 84.96 90.19 65.4 98.82 137.3 155.4 200.7 250.6
Net income 1 78 43.09 145.9 80.6 103.8 116.4 150.8 187.9
Net margin 30.78% 15.92% 55.68% 25.06% 25.2% 24.97% 26.76% 28.3%
EPS 2 0.5983 0.3288 1.118 0.6109 0.7809 0.8673 1.139 1.420
Free Cash Flow 1 - 73.47 81.21 104 80.79 107.2 157.9 183
FCF margin - 27.15% 31% 32.35% 19.61% 23.01% 28.01% 27.55%
FCF Conversion (EBITDA) - 69.62% 87.99% 89.47% 53.78% 66.02% 76.1% 72.23%
FCF Conversion (Net income) - 170.53% 55.67% 129.07% 77.82% 92.13% 104.68% 97.35%
Dividend per Share 2 0.3700 0.3900 0.4000 0.4700 0.5400 0.7252 0.8695 1.046
Announcement Date 8/19/19 8/16/20 8/29/21 8/22/22 8/21/23 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2
Net sales 1 138.1 137.7 115.5 139.2 142.4 172.7 174.5 224.9 212 259.3
EBITDA 54.77 54.18 34.82 55.27 48.48 65.59 63.18 - 68.38 -
EBIT 1 - - - 47.05 40.37 56.65 56.33 74.81 62.2 87.3
Operating Margin - - - 33.81% 28.35% 32.8% 32.29% 33.26% 29.34% 33.66%
Earnings before Tax (EBT) 1 - - - 37.02 40.42 - 57.18 - 65.13 93.41
Net income 1 34.38 10.86 25.41 118.9 31.67 - 43.27 - 50.54 69.19
Net margin 24.89% 7.88% 22% 85.41% 22.24% - 24.8% - 23.84% 26.68%
EPS 2 0.2627 0.0826 0.1935 - 0.2408 0.3593 0.3284 0.4289 0.3799 0.5070
Dividend per Share 0.2000 0.1900 0.1900 - 0.2100 - 0.2500 - 0.3000 -
Announcement Date 2/17/20 8/16/20 2/14/21 8/29/21 2/20/22 8/22/22 2/20/23 8/21/23 2/26/24 -
1AUD in Million2AUD
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 119 110 247 276 295 302 337 377
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - 73.5 81.2 104 80.8 107 158 183
ROE (net income / shareholders' equity) 31.4% 16.7% 16% 20.9% 22.9% 24.5% 29.3% 32.9%
ROA (Net income/ Total Assets) 20.7% 10.8% 10.5% 14.5% 16.4% 16.7% 20.3% 23.4%
Assets 1 377.5 400.4 1,388 556.7 632.7 695 741.7 804.7
Book Value Per Share 2 2.090 1.960 2.670 3.040 3.590 3.690 4.010 4.450
Cash Flow per Share 2 0.7800 0.6000 0.6500 0.8000 0.6500 0.9400 1.250 1.460
Capex 1 7.52 5.4 2.28 1.51 5.71 7.3 9.41 10.5
Capex / Sales 2.97% 2% 0.87% 0.47% 1.39% 1.57% 1.67% 1.58%
Announcement Date 8/19/19 8/16/20 8/29/21 8/22/22 8/21/23 - - -
1AUD in Million2AUD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
12
Last Close Price
68.26 AUD
Average target price
65.78 AUD
Spread / Average Target
-3.64%
Consensus