Valuation Big River Industries Limited

Stocks

Market Closed - Australian S.E. 04:10:11 13/11/26 pm AEDT			5-day change	1st Jan Change
1.560 ^AUD	+40.54%		+41.82%	+11.03%

05:01pm	Big River Industries Executes Binding Scheme Implementation Deed With CTL	MT
01:50pm	Shan Kanji entered into a binding Scheme Implementation Deed to acquire remaining 80.10% stake in Big River Industries Limited from Anacacia Capital Pty Limited and Naos Asset Management Limited for approximately AUD 120 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	174.3	206.7	115.7	119.5	131.4	104.6	-	-
Change	-	18.58%	-44.04%	3.36%	9.91%	-20.43%	-	-
Enterprise Value (EV) ¹	218.3	244.8	173.9	172.2	189.2	130.1	122.9	115.5
Change	-	12.16%	-28.97%	-0.96%	9.84%	-31.23%	-5.53%	-6.01%
P/E	8.31x	9.45x	14.3x	-8.1x	26.3x	15.8x	11.9x	10.1x
PBR	-	3.45x	2.2x	2.1x	2.29x	1.71x	1.59x	1.46x
PEG	-	2.9x	-0.2x	0x	-0x	0.5x	0.4x	0.6x
Capitalization / Revenue	0.43x	0.46x	0.28x	0.3x	0.31x	0.23x	0.22x	0.21x
EV / Revenue	0.53x	0.54x	0.42x	0.43x	0.44x	0.29x	0.26x	0.23x
EV / EBITDA	4.54x	4.75x	5.34x	6x	6.07x	3.76x	3.2x	2.75x
EV / EBIT	6.1x	6.5x	10.1x	14.6x	14.5x	8.64x	6.56x	5.49x
EV / FCF	7.02x	5.99x	11x	8.15x	8.36x	8.11x	6.49x	6.76x
FCF Yield	14.2%	16.7%	9.08%	12.3%	12%	12.3%	15.4%	14.8%
Dividend per Share ²	0.155	0.186	0.14	0.04	0.04	0.0473	0.0649	0.0734
Rate of return	7.31%	7.47%	10.3%	2.86%	2.87%	4.26%	5.85%	6.62%
EPS ²	0.2551	0.2634	0.0947	-0.1728	0.0531	0.0704	0.0932	0.1098
Distribution rate	60.8%	70.6%	148%	-23.1%	75.3%	67.2%	69.6%	66.9%
Net sales ¹	409.3	449.5	414.7	405.1	426.4	455.7	477.8	505.5
EBITDA ¹	48.04	51.54	32.58	28.69	31.15	34.65	38.42	42
EBIT ¹	35.8	37.7	17.3	11.8	13.08	15.06	18.73	21.04
Net income ¹	21.3	22.1	8.034	-14.75	4.901	7.06	9.887	11.6
Net Debt ¹	43.97	38.13	58.25	52.7	57.81	25.57	18.37	10.98
Reference price ²	2.120	2.490	1.355	1.400	1.395	1.110	1.110	1.110
Nbr of stocks (in thousands)	82,228	83,015	85,363	85,391	94,191	94,191	-	-
Announcement Date	25/8/22	23/8/23	21/8/24	25/8/25	24/8/26	-	-	-

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.($)
BIG RIVER INDUSTRIES LIMITED	15.76x	0.29x	3.76x	4.26%	71.2M
SVENSKA CELLULOSA AKTIEBOLAGET SCA	34.35x	4.77x	16.8x	2.54%	8.42B
LOUISIANA-PACIFIC CORPORATION	70.53x	2.16x	19.28x	1.58%	5.23B
WEST FRASER TIMBER CO. LTD.	-12.66x	1.03x	39.7x	1.94%	5.15B
UFP INDUSTRIES, INC.	19.48x	0.58x	7.83x	-	4.32B
STELLA-JONES INC.	16.81x	1.39x	8.67x	2.04%	2.56B
CENTURY PLYBOARDS (INDIA) LIMITED	37.82x	2.5x	19.48x	0.2%	1.6B
DEHUA TB NEW DECORATION MATERIAL CO.,LTD	14.74x	-	-	-	1.55B
Average	24.60x	1.82x	16.50x	2.09%	4B
Weighted average by Cap.	27.84x	2.44x	19.54x	1.97%