Company Valuation: Tamawood Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 102 95.55 76.19 91.97 104.5 101.7
Change - -6.37% -20.26% 20.71% 13.62% -2.66%
Enterprise Value (EV) 1 102.7 95.3 74.59 88.72 103.6 95.44
Change - -7.17% -21.74% 18.95% 16.73% -7.84%
P/E 15.5x 28.3x 35.8x 15.9x 17.6x 12.3x
PBR 5.25x 2.91x 2.38x 2.78x 3.07x 2.78x
PEG - -0.5x -0.9x 0x 1,682.82x 0.3x
Capitalization / Revenue 1.04x 1.07x 0.98x 1.08x 1.03x 0.81x
EV / Revenue 1.05x 1.07x 0.96x 1.04x 1.03x 0.76x
EV / EBITDA 10.9x 23.2x 21.3x 10.5x 12.1x 7.9x
EV / EBIT 11.2x 24.5x 22.3x 10.7x 12.3x 8.05x
EV / FCF -23.5x 44.7x 18x 17.8x 72.2x 9.22x
FCF Yield -4.25% 2.24% 5.55% 5.61% 1.38% 10.8%
Dividend per Share 2 0.24 0.24 0.16 0.2 0.215 0.215
Rate of return 6.78% 8.73% 7.44% 8.2% 7.96% 8.4%
EPS 2 0.2279 0.0973 0.0601 0.153 0.153 0.2088
Distribution rate 105% 247% 266% 131% 141% 103%
Net sales 1 97.86 89.17 77.47 85.36 101 125.8
EBITDA 1 9.397 4.102 3.497 8.422 8.552 12.09
EBIT 1 9.187 3.896 3.347 8.297 8.412 11.86
Net income 1 6.455 2.887 2.113 5.537 5.785 8.193
Net Debt 1 0.622 -0.245 -1.601 -3.245 -0.932 -6.273
Reference price 2 3.540 2.750 2.150 2.440 2.700 2.560
Nbr of stocks (in thousands) 28,827 34,745 35,437 37,691 38,702 39,732
Announcement Date 12/8/21 24/8/22 22/8/23 20/8/24 6/8/25 24/8/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 83.56M
14.1x1.34x10.37x1.22% 41.12B
13.06x1.45x8.8x0.86% 22.39B
17.43x0.75x11.71x2.36% 20.09B
10.31x0.94x8.91x3.87% 18.04B
17.16x1.68x11.48x-.--% 15.35B
10x0.83x8.92x4.17% 14.29B
11.17x1.33x8.09x0.72% 13.08B
13.28x0.81x6.55x3.16% 6.63B
Average 13.31x 1.14x 9.35x 2.05% 16.79B
Weighted average by Cap. 13.57x 1.19x 9.75x 1.83%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Tamawood Limited

Historical PBR trend

Valuation ratios - PBR - Tamawood Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Tamawood Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Tamawood Limited

  1. Stock Market
  2. Stocks
  3. TWD Stock
  4. Valuation Tamawood Limited