Valuation Big River Industries Limited

Stocks

Market Closed - Australian S.E. 02:18:35 18/08/26 pm AEST			5-day change	1st Jan Change
1.320 ^AUD	-6.71%		-8.33%	-6.05%

29/06	Big River Industries Expects Revenue to be Softer in Fiscal Q4 Due to Wet Weather Events	MT
27/02	Taylor Collison Upgrades Big River Industries to Outperform from Speculative Buy	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	177.4	174.3	206.7	115.7	119.5	124.3	-	-
Change	-	-1.72%	18.58%	-44.04%	3.36%	4%	-	-
Enterprise Value (EV) ¹	222.7	218.3	244.8	173.9	172.2	168.1	172	170.2
Change	-	-1.99%	12.16%	-28.97%	-0.96%	-2.42%	2.32%	-1.03%
P/E	85.3x	8.31x	9.45x	14.3x	-8.1x	26.7x	15.6x	10.2x
PBR	-	-	3.45x	2.2x	2.1x	2.07x	2.06x	1.93x
PEG	-	0x	2.9x	-0.2x	0x	-0x	0.2x	0.2x
Capitalization / Revenue	0.63x	0.43x	0.46x	0.28x	0.3x	0.29x	0.27x	0.25x
EV / Revenue	0.79x	0.53x	0.54x	0.42x	0.43x	0.39x	0.37x	0.35x
EV / EBITDA	10.1x	4.54x	4.75x	5.34x	6x	5.42x	4.57x	3.94x
EV / EBIT	17.8x	6.1x	6.5x	10.1x	14.6x	13x	9.78x	7.28x
EV / FCF	18.4x	7.02x	5.99x	11x	8.15x	8.8x	7.64x	5.19x
FCF Yield	5.43%	14.2%	16.7%	9.08%	12.3%	11.4%	13.1%	19.3%
Dividend per Share ²	0.056	0.155	0.186	0.14	0.04	0.0408	0.055	0.0838
Rate of return	2.55%	7.31%	7.47%	10.3%	2.86%	3.09%	4.17%	6.35%
EPS ²	0.0258	0.2551	0.2634	0.0947	-0.1728	0.0494	0.0848	0.1294
Distribution rate	217%	60.8%	70.6%	148%	-23.1%	82.6%	64.9%	64.8%
Net sales ¹	281.4	409.3	449.5	414.7	405.1	427.7	463.8	490.5
EBITDA ¹	21.94	48.04	51.54	32.58	28.69	31.02	37.63	43.2
EBIT ¹	12.53	35.8	37.7	17.3	11.8	12.91	17.59	23.38
Net income ¹	1.816	21.3	22.1	8.034	-14.75	4.45	8.127	12.45
Net Debt ¹	45.34	43.97	38.13	58.25	52.7	43.74	47.64	45.88
Reference price ²	2.200	2.120	2.490	1.355	1.400	1.320	1.320	1.320
Nbr of stocks (in thousands)	80,625	82,228	83,015	85,363	85,391	94,191	-	-
Announcement Date	23/8/21	25/8/22	23/8/23	21/8/24	25/8/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BIG RIVER INDUSTRIES LIMITED	26.72x	0.39x	5.42x	3.09%	88.21M
SVENSKA CELLULOSA AKTIEBOLAGET SCA	32.09x	4.35x	15.94x	2.87%	7.94B
UFP INDUSTRIES, INC.	20.07x	0.67x	8.29x	-	4.8B
CANFOR CORPORATION	-9.35x	0.43x	11.09x	-	1.23B
GREENLAM INDUSTRIES LIMITED	42.82x	2.09x	18.05x	0.41%	681M
Average	22.47x	1.59x	11.76x	2.13%	2.95B
Weighted average by Cap.	25.17x	2.70x	13.08x	2.68%