Valuation JAXSTA Australian S.E.

Stocks

End-of-day quote Australian S.E. Other stock markets			5-day change	1st Jan Change
- ^AUD	-.--%		-.--%	-

16/06	Vinyl Group Completes Acquisition of Pedestrian Group From Nine Entertainment Unit	MT
10/06	Vinyl Group to Acquire Time Out Australia; Completes Over AU$2 Million Share Placement	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	7.169	15.95	7.537	24.44	96.79	154.9
Change	-	122.48%	-52.74%	224.27%	296.05%	59.99%
Enterprise Value (EV) ¹	5.154	14.18	5.379	23.58	93.95	153.1
Change	-	175.05%	-62.05%	338.29%	298.46%	63%
P/E	-0.67x	-2.43x	-1.18x	-1.89x	-3.96x	-8.58x
PBR	2.15x	7.73x	12.7x	-21.1x	17.1x	8.67x
PEG	-	0x	0.1x	-0x	0.2x	0.2x
Capitalization / Revenue	753x	3,295x	36.8x	39.5x	19.3x	10.8x
EV / Revenue	541x	2,929x	26.2x	38.1x	18.8x	10.6x
EV / EBITDA	-0.86x	-2.35x	-0.83x	-6.21x	-14.3x	-13.2x
EV / EBIT	-0.86x	-2.32x	-0.82x	-6.18x	-14.1x	-13x
EV / FCF	-1.53x	-6.16x	-1.78x	337x	250x	-12.8x
FCF Yield	-65.5%	-16.2%	-56.3%	0.3%	0.4%	-7.84%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0435	-0.0218	-0.0187	-0.0302	-0.0252	-0.0134
Distribution rate	-	-	-	-	-	-
Net sales ¹	0.00952	0.00484	0.2049	0.6188	5.007	14.4
EBITDA ¹	-5.969	-6.041	-6.487	-3.795	-6.592	-11.63
EBIT ¹	-5.993	-6.102	-6.526	-3.818	-6.686	-11.74
Net income ¹	-10.44	-5.71	-6.201	-10.79	-16.89	-15.84
Net Debt ¹	-2.015	-1.773	-2.157	-0.8616	-2.843	-1.722
Reference price ²	0.0290	0.0530	0.0220	0.0570	0.1000	0.1150
Nbr of stocks (in thousands)	2,47,190	3,00,910	3,42,578	4,28,760	9,67,909	13,46,565
Announcement Date	30/09/20	30/09/21	19/09/22	01/10/23	30/09/24	29/08/25

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.($)
TENCENT HOLDINGS LIMITED	13.91x	3.8x	8.84x	1.48%	48TCr
NETFLIX, INC.	20.27x	6x	18.02x	-.--%	31TCr
SK SQUARE CO., LTD.	6.7x	144.51x	5.28x	0.08%	16TCr
UBER TECHNOLOGIES, INC.	22.97x	2.45x	12.66x	-.--%	14TCr
PROSUS N.V.	9.65x	11.62x	115.52x	0.46%	9.71TCr
SPOTIFY TECHNOLOGY S.A.	31.25x	3.78x	24.77x	-.--%	9.37TCr
AIRBNB, INC.	27.32x	5.11x	14.44x	-.--%	8.24TCr
DOORDASH, INC.	67.27x	3.94x	19.26x	-.--%	7.47TCr
NASPERS LIMITED	7.97x	3.85x	43.05x	0.54%	3.69TCr
Average	23.03x	20.56x	29.09x	0.29%	16.3TCr
Weighted average by Cap.	19.49x	19.82x	20.53x	0.53%