SMART AUTO AUSTRALIA LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.012 AUD | -40.00% |
|
-.--% | -.--% |
Valuation
| Fiscal Period: March | 2022 | 2023 | 2024 |
|---|---|---|---|
| Capitalization 1 | 17.08 | 19.61 | 2.139 |
| Enterprise Value (EV) 1 | 19.05 | 22.7 | 2.12 |
| P/E ratio | -9.49 x | -7.37 x | -0.29 x |
| Yield | - | - | - |
| Capitalization / Revenue | 4.05 x | 3.33 x | - |
| EV / Revenue | 4.52 x | 3.86 x | - |
| EV / EBITDA | -15.1 x | -11.6 x | 31.3 x |
| EV / FCF | -9,130,480 x | 16,536,858 x | 323,528 x |
| FCF Yield | -0% | 0% | 0% |
| Price to Book | 6.79 x | 7.09 x | -0.43 x |
| Nbr of stocks (in thousands) | 155,317 | 178,240 | 178,240 |
| Reference price 2 | 0.1100 | 0.1100 | 0.0120 |
| Announcement Date | 6/27/22 | 6/21/23 | 6/25/24 |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net sales 1 | 4.019 | 4.377 | 6.738 | 4.216 | 5.884 | - |
| EBITDA 1 | 0.1243 | 1.753 | 1.209 | -1.259 | -1.965 | 0.0677 |
| EBIT 1 | -0.2812 | 1.122 | 0.9845 | -1.545 | -2.354 | -0.3312 |
| Operating Margin | -7% | 25.64% | 14.61% | -36.63% | -40% | - |
| Earnings before Tax (EBT) 1 | -0.0397 | 1.269 | 0.7349 | -1.556 | -2.635 | -1.859 |
| Net income 1 | -0.0266 | 1.046 | 0.543 | -1.716 | -2.486 | -7.491 |
| Net margin | -0.66% | 23.9% | 8.06% | -40.7% | -42.25% | - |
| EPS | - | - | 0.004681 | -0.0116 | -0.0149 | -0.0420 |
| Free Cash Flow | - | 4.457 | 1.144 | -2.086 | 1.373 | 6.554 |
| FCF margin | - | 101.84% | 16.98% | -49.48% | 23.33% | - |
| FCF Conversion (EBITDA) | - | 254.23% | 94.59% | - | - | 9,679.44% |
| FCF Conversion (Net income) | - | 426.1% | 210.64% | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/8/21 | 3/8/21 | 6/30/21 | 6/27/22 | 6/21/23 | 6/25/24 |
1AUD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 2.38 | 3.04 | 1.94 | 1.97 | 3.09 | - |
| Net Cash position 1 | - | - | - | - | - | 0.02 |
| Leverage (Debt/EBITDA) | 19.12 x | 1.734 x | 1.608 x | -1.561 x | -1.574 x | - |
| Free Cash Flow | - | 4.46 | 1.14 | -2.09 | 1.37 | 6.55 |
| ROE (net income / shareholders' equity) | - | 26.8% | 34.3% | -81.6% | -94.1% | 172% |
| ROA (Net income/ Total Assets) | - | 7.7% | 8.5% | -13.3% | -14.8% | -2.45% |
| Assets 1 | - | 13.58 | 6.386 | 12.89 | 16.77 | 306.1 |
| Book Value Per Share | - | - | 0.0100 | 0.0200 | 0.0200 | -0.0300 |
| Cash Flow per Share | - | - | 0 | 0 | 0 | 0 |
| Capex | - | - | - | 1.38 | - | - |
| Capex / Sales | - | - | - | 32.8% | - | - |
| Announcement Date | 3/8/21 | 3/8/21 | 6/30/21 | 6/27/22 | 6/21/23 | 6/25/24 |
1AUD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
- Stock Market
- Equities
- SAL Stock
- Financials Smart Auto Australia Limited
