Company Valuation: L1 Long Short Fund Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2019 2020 2021 2022 2023 2024
Capitalization 1 934.1 791.9 1,541 1,565 1,733 1,979
Change - -15.23% 94.58% 1.54% 10.75% 14.23%
Enterprise Value (EV) 1 -1,546 -1,572 -1,968 -2,675 -2,032 -2,402
Change - -1.66% -25.19% -35.91% 24.05% -18.22%
P/E ratio -18.9x -37.3x 3.07x 11.1x 10.6x 11.6x
PBR 0.79x 0.69x 0.98x 0.93x 0.96x 1.03x
PEG - 0.7x -0x -0.2x 0.7x 3.46x
Capitalization / Revenue 69.4x 10.7x 1.73x 4.33x 4.15x 4.58x
EV / Revenue -115x -21.1x -2.21x -7.41x -4.86x -5.56x
EV / EBITDA - - - - - -
EV / EBIT 223x -28.6x -2.68x -9.57x -6.14x -7.04x
EV / FCF -19.8x 40.7x -2.04x -2.87x 4.29x -3.85x
FCF Yield -5.05% 2.46% -49.1% -34.9% 23.3% -26%
Dividend per Share 2 - - 0.045 0.085 0.105 0.1175
Rate of return - - 1.77% 3.32% 3.74% 3.69%
EPS 2 -0.0743 -0.0327 0.8272 0.2316 0.266 0.2749
Distribution rate - - 5.44% 36.7% 39.5% 42.7%
Net sales 1 13.47 74.34 888.8 361 417.6 431.9
EBITDA - - - - - -
EBIT 1 -6.923 55.02 735.3 279.6 330.8 341.1
Net income 1 -49.4 -21.65 514.2 141.1 163.3 170.3
Net Debt 1 -2,481 -2,364 -3,509 -4,240 -3,764 -4,381
Reference price 2 1.405 1.220 2.540 2.560 2.810 3.180
Nbr of stocks (in thousands) 6,64,839 6,49,064 6,06,619 6,11,162 6,16,618 6,22,413
Announcement Date 20/08/19 26/08/20 24/08/21 25/08/22 24/08/23 22/08/24
1AUD in Million2AUD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 121.3Cr
20.57x12.12x37.98x3.18% 5.33TCr
10.59x - - 1.99% 1.58TCr
7.36x - - 3.28% 1.16TCr
9.7x0.58x - 2.61% 685.52Cr
7.15x - - 7.14% 625.35Cr
29.52x - - - 495.91Cr
32.65x - - 1.5% 428.83Cr
21.1x6.29x14.73x2.62% 285.81Cr
18.16x24.61x77.41x2.62% 252.38Cr
Average 17.42x 10.90x 43.37x 3.12% 1.1TCr
Weighted average by Cap. 17.09x 11.14x 38.54x 3.11%
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. LSF Stock
  4. Valuation L1 Long Short Fund Limited