Valuation Big River Industries Limited

Stocks

Market Closed - Australian S.E. 01:44:10 21/08/26 pm AEST			5-day change	1st Jan Change
1.388 ^AUD	+5.11%		-1.94%	-1.25%

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	130.7	-	-
Change	-	-1.72%	18.58%	-44.04%	3.36%	9.32%	-	-
Enterprise Value (EV) ¹	222.7	218.3	244.8	173.9	172.2	174.4	178.3	176.6
Change	-	-1.99%	12.16%	-28.97%	-0.96%	1.27%	2.24%	-0.99%
P/E	85.3x	8.31x	9.45x	14.3x	-8.1x	28.1x	16.4x	10.7x
PBR	-	-	3.45x	2.2x	2.1x	2.18x	2.17x	2.03x
PEG	-	0x	2.9x	-0.2x	0x	-0x	0.2x	0.2x
Capitalization / Revenue	0.63x	0.43x	0.46x	0.28x	0.3x	0.31x	0.28x	0.27x
EV / Revenue	0.79x	0.53x	0.54x	0.42x	0.43x	0.41x	0.38x	0.36x
EV / EBITDA	10.1x	4.54x	4.75x	5.34x	6x	5.62x	4.74x	4.09x
EV / EBIT	17.8x	6.1x	6.5x	10.1x	14.6x	13.5x	10.1x	7.55x
EV / FCF	18.4x	7.02x	5.99x	11x	8.15x	9.13x	7.93x	5.38x
FCF Yield	5.43%	14.2%	16.7%	9.08%	12.3%	10.9%	12.6%	18.6%
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%	2.94%	3.96%	6.04%
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	1.388	1.388	1.388
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	28.09x	0.41x	5.62x	2.94%	93.68M
SVENSKA CELLULOSA AKTIEBOLAGET SCA	33.11x	4.47x	16.38x	2.78%	8.24B
UFP INDUSTRIES, INC.	20.44x	0.68x	8.46x	-	4.89B
CANFOR CORPORATION	-9.63x	0.43x	11.33x	-	1.28B
GREENLAM INDUSTRIES LIMITED	42.38x	2.07x	17.89x	0.42%	675M
Average	22.88x	1.61x	11.94x	2.05%	3.04B
Weighted average by Cap.	25.80x	2.78x	13.40x	2.61%