Valuation Audinate Group Limited

Stocks

Market Closed - Australian S.E. Other stock markets 04:10:13 14/07/26 pm AEST			5-day change	1st Jan Change
2.180 ^AUD	-3.54%		-5.63%	-46.31%

05/06	Audinate Group Shares Marginally Lower After Making Three Additions to Dante Avio Install Adapter Products	MT
23/03	Audinate Group Limited(ASX:AD8) added to S&P/ASX Emerging Companies Index	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	620.1	581.9	719.5	1,316	623.6	183.8	-	-
Change	-	-6.17%	23.66%	82.84%	-52.6%	-70.52%	-	-
Enterprise Value (EV) ¹	556.8	539.4	682.1	1,202	516.4	121.8	138	134.5
Change	-	-3.13%	26.46%	76.22%	-57.04%	-76.42%	13.35%	-2.56%
P/E	-178x	-130x	68.4x	127x	-97.7x	-9.46x	-13.6x	-15.3x
PBR	7.86x	7.73x	8.07x	7.61x	3.77x	1.26x	1.43x	1.56x
PEG	-	-4.8x	-0x	-15.69x	1x	-0x	0.4x	1.4x
Capitalization / Revenue	18.6x	12.6x	10.3x	14.4x	10x	2.71x	2.38x	2.06x
EV / Revenue	16.7x	11.7x	9.79x	13.1x	8.32x	1.79x	1.79x	1.5x
EV / EBITDA	183x	126x	61.9x	58.9x	793x	-21.7x	-124x	28.3x
EV / EBIT	-160x	-124x	1,561x	146x	-33.6x	-4.96x	-7.73x	-10.2x
EV / FCF	-433x	-48.7x	-232x	115x	-88.1x	-7.54x	-14.7x	448x
FCF Yield	-0.23%	-2.05%	-0.43%	0.87%	-1.14%	-13.3%	-6.79%	0.22%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.0456	-0.058	0.1359	0.1249	-0.0766	-0.2304	-0.16	-0.1425
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	33.37	46.29	69.7	91.48	62.07	67.96	77.16	89.41
EBITDA ¹	3.049	4.296	11.01	20.42	0.651	-5.617	-1.115	4.759
EBIT ¹	-3.485	-4.362	0.437	8.252	-15.38	-24.54	-17.85	-13.23
Net income ¹	-3.441	-4.457	10.64	10.24	-6.378	-19.24	-12.64	-11.98
Net Debt ¹	-63.34	-42.5	-37.43	-113.6	-107.2	-62.07	-45.82	-49.36
Reference price ²	8.130	7.540	9.290	15.830	7.480	2.180	2.180	2.180
Nbr of stocks (in thousands)	76,275	77,171	77,452	83,109	83,363	84,329	-	-
Announcement Date	22/8/21	21/8/22	20/8/23	18/8/24	17/8/25	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AUDINATE GROUP LIMITED	-9.81x	1.89x	-22.88x	-.--%	132M
AMPHENOL CORPORATION	33.59x	6.04x	18.72x	0.65%	192B
MURATA MANUFACTURING CO., LTD.	49.58x	7.86x	25.73x	0.76%	102B
EOPTOLINK TECHNOLOGY INC., LTD.	31.81x	12.64x	26.6x	0.37%	105B
HON HAI PRECISION INDUSTRY CO., LTD.	13.57x	0.29x	6.64x	3.76%	103B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	70.81x	6.88x	33.46x	0.24%	63.64B
LUXSHARE PRECISION INDUSTRY CO., LTD.	20.66x	1.19x	13.28x	0.54%	66.87B
COHERENT CORP.	75.81x	8.98x	38.14x	0.01%	60.14B
TE CONNECTIVITY PLC	18.31x	3.15x	11.92x	1.5%	57.85B
YAGEO CORPORATION	43.86x	9.68x	29.59x	0.89%	52.15B
Average	34.82x	5.86x	18.12x	0.87%	80.28B
Weighted average by Cap.	37.41x	6.31x	21.47x	1.01%