Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.49 AUD | +8.89% |
|
-.--% | -26.87% |
Apr. 25 | IMEXHS Completes AU$250,000 Conditional Placement | MT |
Mar. 22 | IMEXHS Renews Two Enterprise Software Contracts; Shares Up 3% | MT |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 44.67 | 47.82 | 34.01 | 18.98 | 28.55 | 22.31 | - | - |
Enterprise Value (EV) 1 | 44.67 | 38.72 | 32.19 | 18.18 | 27.45 | 19.83 | 14.41 | 6.274 |
P/E ratio | -6.33 x | - | -6.8 x | -5.39 x | - | - | - | - |
Yield | - | - | - | - | - | - | - | - |
Capitalization / Revenue | 5.68 x | 4.38 x | 2.54 x | 1.11 x | 1.45 x | 0.91 x | 0.72 x | 0.61 x |
EV / Revenue | 5.68 x | 3.55 x | 2.41 x | 1.06 x | 1.4 x | 0.81 x | 0.47 x | 0.17 x |
EV / EBITDA | - | -29.8 x | -10.7 x | -182 x | 61.2 x | 7.36 x | 2.26 x | 0.71 x |
EV / FCF | - | - | - | - | - | - | - | - |
FCF Yield | - | - | - | - | - | - | - | - |
Price to Book | - | 3.08 x | 2.04 x | 1.19 x | 1.79 x | 1.26 x | 0.97 x | 0.71 x |
Nbr of stocks (in thousands) | 23,513 | 29,700 | 32,861 | 41,258 | 42,608 | 45,537 | - | - |
Reference price 2 | 1.900 | 1.610 | 1.035 | 0.4600 | 0.6700 | 0.4900 | 0.4900 | 0.4900 |
Announcement Date | 2/27/20 | 2/25/21 | 2/28/22 | 2/28/23 | 2/28/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 7.87 | 10.91 | 13.37 | 17.12 | 19.67 | 24.41 | 30.87 | 36.55 |
EBITDA 1 | - | -1.3 | -3 | -0.1 | 0.4483 | 2.693 | 6.382 | 8.847 |
EBIT 1 | - | -2.323 | -4.245 | -2.497 | -1.981 | 0.4848 | 4.913 | 7.821 |
Operating Margin | - | -21.29% | -31.75% | -14.59% | -10.07% | 1.99% | 15.92% | 21.4% |
Earnings before Tax (EBT) | - | - | -4.556 | - | - | - | - | - |
Net income | - | - | -4.7 | - | - | - | - | - |
Net margin | - | - | -35.14% | - | - | - | - | - |
EPS | -0.3000 | - | -0.1522 | -0.0854 | - | - | - | - |
Free Cash Flow | - | - | - | - | - | - | - | - |
FCF margin | - | - | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
Dividend per Share 2 | - | - | - | - | - | - | - | - |
Announcement Date | 2/27/20 | 2/25/21 | 2/28/22 | 2/28/23 | 2/28/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 S1 | 2023 S1 | 2023 S2 |
---|---|---|---|
Net sales 1 | 5.233 | 8.804 | 10.87 |
EBITDA 1 | -2.141 | 0.503 | -0.0539 |
EBIT 1 | -2.673 | -1.044 | -0.9373 |
Operating Margin | -51.08% | -11.86% | -8.63% |
Earnings before Tax (EBT) | - | - | - |
Net income | - | - | - |
Net margin | - | - | - |
EPS | - | - | - |
Dividend per Share | - | - | - |
Announcement Date | 8/30/21 | 8/31/23 | 2/28/24 |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - | - |
Net Cash position 1 | - | 9.1 | 1.82 | 0.79 | 1.1 | 2.49 | 7.91 | 16 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow | - | - | - | - | - | - | - | - |
ROE (net income / shareholders' equity) | - | -28% | -29.2% | -18.7% | -3.09% | 5.21% | 27.9% | 32.4% |
ROA (Net income/ Total Assets) | - | -20.3% | -20.2% | - | -2.27% | 3.68% | 20.3% | 24.9% |
Assets | - | - | 23.28 | - | - | - | - | - |
Book Value Per Share 2 | - | 0.5200 | 0.5100 | 0.3900 | 0.3800 | 0.3900 | 0.5000 | 0.6900 |
Cash Flow per Share 2 | - | -0.0600 | -0.1000 | -0.0600 | 0.0600 | 0.1100 | 0.1300 | 0.1900 |
Capex 1 | - | 1.26 | 1.01 | 0.65 | 1.23 | 1.63 | 1.46 | - |
Capex / Sales | - | 11.59% | 7.55% | 3.79% | 6.26% | 6.68% | 4.72% | - |
Announcement Date | 2/27/20 | 2/25/21 | 2/28/22 | 2/28/23 | 2/28/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
![Consensus](/images/consensus_flch.gif)
Quarterly revenue - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-26.87% | 15.01M | |
-5.34% | 29.46B | |
+39.50% | 9.42B | |
+32.25% | 4.33B | |
-42.14% | 2.19B | |
-8.01% | 1.63B | |
-31.12% | 1.19B | |
-41.51% | 998M | |
-50.69% | 686M | |
-29.86% | 619M |
- Stock Market
- Equities
- IME Stock
- Financials ImExHS Limited