Valuation: FlexiRoam Limited

Market Cap 3.34Cr 2.31Cr 2.05Cr 1.92Cr 1.75Cr 3.29Cr 222.39Cr 23Cr 8.99Cr 113.26Cr 8.67Cr 8.48Cr 363.78Cr P/E 2027 *
22x
P/E 2028 * 11x
Enterprise Value 2.97Cr 2.05Cr 1.82Cr 1.71Cr 1.55Cr 2.93Cr 197.73Cr 21Cr 7.99Cr 100.7Cr 7.71Cr 7.54Cr 323.45Cr EV / Sales 2027 *
2.47x
EV / Sales 2028 * 1.47x
Free-Float
20.73%
Yield 2027 *
-
Yield 2028 * -
1 day+15.79%
1 week+4.76%
1 month+4.76%
3 months+15.79%
6 months+10.00%
1 week 0.02
Extreme 0.019
0.02
1 month 0.02
Extreme 0.019
0.02
Current year 0.02
Extreme 0.015
0.03
1 year 0.01
Extreme 0.007
0.03
3 years 0
Extreme 0.004
0.04
5 years 0
Extreme 0.004
0.06
10 years 0
Extreme 0.004
0.13
Manager TitleAgeSince
Chief Executive Officer 43 07/12/2024
Director of Finance/CFO - 01/10/2025
Chief Tech/Sci/R&D Officer - 06/02/2024
Director TitleAgeSince
Director/Board Member 43 18/03/2015
Director/Board Member - 06/12/2024
Director/Board Member 47 23/12/2024
Change 5-day change 1-year change 3-year change Capi.($)
+15.79%+4.76%+214.29%-38.89% 2.32Cr
-1.15%+0.91% - - 2,04800Cr
+4.21%+6.11%+43.45%+323.11% 23TCr
-0.63%-2.28%-30.73%+16.03% 17TCr
-0.10%-4.20%-11.51%+66.19% 17TCr
-0.98%-4.91%-7.29%+87.93% 11TCr
-0.16%-1.88%-29.82%-51.19% 7.72TCr
-0.12%-2.94%+10.61%+42.44% 7.35TCr
+0.10%-4.22%+24.17%+28.08% 7.09TCr
+1.14%-0.96%+43.97%+61.55% 3.75TCr
Average +1.78%-1.27%+28.57%+59.47% 29.96TCr
Weighted average by Cap. -0.46%+0.58%+4.05%+108.27%

Financials

2027 *2028 *
Net sales 1.2Cr 83.07L 73.78L 69L 62.88L 1.18Cr 80Cr 8.35Cr 3.23Cr 41Cr 3.12Cr 3.05Cr 130.83Cr 1.68Cr 1.16Cr 1.03Cr 96.6L 88.03L 1.66Cr 111.97Cr 12Cr 4.52Cr 57Cr 4.37Cr 4.27Cr 183.16Cr
Net income 8L 6L 5L 5L 4L 8L 5.33Cr 55.65L 21.54L 2.72Cr 20.79L 20.34L 8.72Cr 34L 23.54L 20.9L 19.55L 17.81L 33.54L 23Cr 2.37Cr 91.55L 12Cr 88.37L 86.45L 37Cr
Net Debt -37L -25.61L -22.75L -21.27L -19.39L -36.5L -25Cr -2.57Cr -99.63L -13Cr -96.16L -94.08L -40Cr -86L -59.53L -52.88L -49.45L -45.06L -84.83L -57Cr -5.98Cr -2.32Cr -29Cr -2.24Cr -2.19Cr -94Cr
Logo FlexiRoam Limited
Flexiroam Limited is a Malaysia-based company, which is engaged in telecommunications and Internet of Things (IoT) connectivity. It provides a connectivity solution for travelers. Its technology includes a consumer embedded subscriber identity module (eSIM), eSIM for IoT, coverage, and a connectivity management platform. Its segment includes Travel and Solutions. Its Travel segment consists of different routes to market via direct to consumers, corporate loyalty and affiliates, as well as Business-to-Business (B2B), which encompasses its solutions products as well as services sold to B2B channels such as wholesale, product distribution, and white label partners. The Company is involved in the supply of eSIM & Physical SIM-based data solutions in the Global Roaming and Solutions segments. It offers a range of data plans, which include Local Data Plans, Regional Data Plans, Global Data Plans, inflight Data Plans, and Voice and Text Plans.
Employees
-
Date Price Change Volume
30/26/30 A$0.0220 +15.79% 98,801
29/26/29 A$0.0190 -5.00% 49,786
28/26/28 A$0.0200 -9.09% 10,86,281
25/26/25 A$0.0220 -8.33% 2,01,452
24/26/24 A$0.0240 +14.29% 4,65,354
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
0.0220AUD
Average target price
0.0350AUD
Spread / Average Target
+59.09%

Annual profits - Rate of surprise