Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.089 AUD | -11.00% | -11.00% | -8.25% |
26/02 | Mad Paws Holdings Limited Reports Earnings Results for the Half Year Ended December 31, 2023 | CI |
16/02 | Mad Paws Fetches AU$5.25 Million Investment from Seven West Media; Shares Jump 10% | MT |
Valuation
Fiscal Period: Juni | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 38.24 | 38.12 | 35.17 | 35.99 | - | - |
Enterprise Value (EV) 1 | 38.24 | 32.76 | 35.17 | 35.99 | 35.99 | 35.99 |
P/E ratio | -3.2 x | -2.86 x | - | - | - | - |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 13.4 x | 3.8 x | 1.43 x | 1.15 x | 0.99 x | 0.88 x |
EV / Revenue | 13.4 x | 3.8 x | 1.43 x | 1.15 x | 0.99 x | 0.88 x |
EV / EBITDA | -8.13 x | -4.64 x | -7.39 x | 120 x | 15 x | 10.6 x |
EV / FCF | -7.54 x | -5.12 x | -8.6 x | -180 x | 17.1 x | 11.6 x |
FCF Yield | -13.3% | -19.5% | -11.6% | -0.56% | 5.84% | 8.61% |
Price to Book | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 2,18,524 | 3,17,701 | 3,51,663 | 4,04,360 | - | - |
Reference price 2 | 0.1750 | 0.1200 | 0.1000 | 0.0890 | 0.0890 | 0.0890 |
Announcement Date | 26/08/21 | 29/08/22 | 28/08/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net sales 1 | 2 | 2.855 | 10.03 | 24.59 | 31.2 | 36.5 | 41 |
EBITDA 1 | - | -4.704 | -8.208 | -4.761 | 0.3 | 2.4 | 3.4 |
EBIT 1 | - | -4.952 | -8.818 | -6.635 | -1.6 | 0.5 | 1.5 |
Operating Margin | - | -173.47% | -87.91% | -26.99% | -5.13% | 1.37% | 3.66% |
Earnings before Tax (EBT) | - | - | - | - | - | - | - |
Net income 1 | -2.188 | -11.93 | -10.34 | -7.479 | -1.6 | 0.5 | 1.5 |
Net margin | -109.42% | -418.1% | -103.13% | -30.42% | -5.13% | 1.37% | 3.66% |
EPS | - | -0.0546 | -0.0419 | - | - | - | - |
Free Cash Flow 1 | - | -5.069 | -7.447 | -4.088 | -0.2 | 2.1 | 3.1 |
FCF margin | - | -177.57% | -74.24% | -16.63% | -0.64% | 5.75% | 7.56% |
FCF Conversion (EBITDA) | - | - | - | - | - | 87.5% | 91.18% |
FCF Conversion (Net income) | - | - | - | - | - | 420% | 206.67% |
Dividend per Share | - | - | - | - | - | - | - |
Announcement Date | 18/03/21 | 26/08/21 | 29/08/22 | 28/08/23 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: June | 2022 S1 | 2022 S2 |
---|---|---|
Net sales 1 | 3.2 | 6.831 |
EBITDA 1 | -4.219 | -3.989 |
EBIT 1 | -4.406 | -4.412 |
Operating Margin | -137.7% | -64.58% |
Earnings before Tax (EBT) | - | - |
Net income 1 | -4.837 | -5.508 |
Net margin | -151.16% | -80.63% |
EPS 2 | -0.0220 | -0.0199 |
Dividend per Share | - | - |
Announcement Date | 23/02/22 | 29/08/22 |
Balance Sheet Analysis
Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - | - |
Net Cash position | - | - | 5.37 | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow 1 | - | -5.07 | -7.45 | -4.09 | -0.2 | 2.1 | 3.1 |
ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | -43% | - | - | - | - |
Assets 1 | - | - | 24.06 | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex 1 | - | 0.33 | 1.05 | 0.11 | 0.1 | 0.1 | 0.1 |
Capex / Sales | - | 11.66% | 10.42% | 0.45% | 0.32% | 0.27% | 0.24% |
Announcement Date | 18/03/21 | 26/08/21 | 29/08/22 | 28/08/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-8.25% | 23.8M | |
-32.67% | 6.92B | |
-6.98% | 1.72B | |
+10.15% | 1.66B | |
-3.52% | 906M | |
+23.29% | 433M | |
-50.95% | 418M | |
-9.58% | 333M | |
+45.25% | 207M | |
-4.40% | 99.36M |
- Stock Market
- Equities
- MPA Stock
- Financials Mad Paws Holdings Limited