Multistack International Limited

—As of Sun 8 Nov 2026, 12:00 UTC

ASX:MSIIndustrials

Country Australia

PE (Fwd) •••

TSR 10Y CAGR —

Div yield —

ROE —

Specialty Industrial Machinery

Beta (5Y) 0.13

PE TTM 0.273

TSR TTM (40.00%)

Mkt cap A$0.409M

ROIC (907.79%)

SE Grade™

Value

Quality

Moat

Consensus

Reference

$0.003

(0.70%)

(54.33%)

Hold 3|3|10|9|3

TTM

FYE 31 Dec AUD

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

5Y

10Y

Peers

0.031

Revenue$M

0.039

0.042

0.044

0.048

0.050

0.056

0.059

0.063

0.068

0.073

0.033

7.56%

7.01%

68

14.04

Revenue growth%

0.50

1.81

4.27

3.22

2.61

1.81

0.40

2.13

0.40

0.40

23.34

0.40

1.81

76

14.28

Gross margin%

15.93

17.18

15.21

17.76

15.79

17.92

16.87

14.06

15.45

14.69

3.38

15.45

15.86

57

12.91

Operating margin%

18.72

20.75

20.89

19.52

17.46

19.86

18.19

20.67

23.56

23.71

29.21

20.67

20.26

46

21.28

Net margin%

17.95

17.06

18.63

16.61

18.78

21.10

21.55

21.98

22.35

23.42

9.43

21.98

19.94

52

35.02

P/E ratio (avg)x

17.90

20.08

21.26

19.46

21.83

20.22

22.49

20.67

22.24

20.29

26.67

20.67

20.48

36

16.66

EV/EBITx

42.83

41.99

45.27

48.66

52.08

56.08

61.04

69.98

80.60

80.81

14.71

69.98

54.08

31

10.83

FCF yield (avg)%

20.70

18.18

16.12

17.48

15.00

12.92

12.28

12.02

12.09

11.81

14.53

12.09

13.96

12

26.98

FCF margin%

0.54

0.57

0.40

0.40

1.95

0.40

3.00

4.29

4.63

4.48

21.11

4.29

1.26

48

0.979

FCF / Net incomex

1.252

1.329

1.382

1.631

1.593

1.747

1.927

2.155

2.497

2.838

1.265

2.155

1.689

42

16.92

ROIC%

10.56

12.58

15.06

16.56

16.24

18.96

19.50

22.28

21.53

21.27

2.07

21.27

17.76

69

14.10

Return on equity%

6.26

5.36

7.18

9.96

8.43

11.20

9.20

7.63

6.41

5.69

2.90

7.63

7.40

33

11.00

Return on assets%

3.14

5.87

4.17

6.93

8.61

9.74

8.41

11.25

9.42

9.29

6.37

9.42

8.51

12

—

EPS$

—

—

—

—

—

—

—

—

—

—

—

6.99%

6.64%

—

9.30

EPS growth%

2.39

3.12

1.36

2.29

1.28

2.43

0.40

0.40

0.40

0.99

7.84

0.40

1.32

62

—

Bookvalue per sh$

—

—

—

—

—

—

—

—

—

—

—

10.56%

8.50%

—

—

FCF per share$

—

—

—

—

—

—

—

—

—

—

—

(2.63%)

(2.33%)

—

—

Dividend per sh$

—

—

—

—

—

—

—

—

—

—

—

(9.17%)

(5.51%)

—

10.80

Div yield (avg)%

10.95

9.01

9.06

8.11

10.76

11.41

10.23

10.98

8.90

11.43

6.04

10.98

10.49

70

14.49

Payout ratio%

23.41

21.32

21.55

23.04

20.60

22.31

24.33

22.57

21.08

18.31

25.07

22.31

21.93

54

136.5

Shares (diluted)M

188.6

213.4

207.5

237.5

258.3

268.1

279.1

276.1

317.9

303.3

137.2

3.26%

6.13%

40

20.44

Buyback yield%

18.53

18.96

17.52

15.68

16.68

16.68

16.00

14.42

12.19

14.38

7.03

14.42

16.34

92

1.283

D/E ratiox

0.396

0.421

0.386

0.410

0.441

0.410

0.377

0.387

0.387

0.417

0.277

0.387

0.403

59

—

Enterprise value$M

0.048

0.045

0.043

0.044

0.039

0.038

0.043

0.041

0.042

0.042

0.044

1.18%

(1.80%)

47

0.056

LT debt$M

—

—

—

—

—

—

—

—

—

—

0.061

(4.73%)

(4.44%)

75

Peers (US$0.281M)

Cap (US$)

PE

3.747M

—

2.369M

—

ChemX Materials Limited

2.304M

17.45x

0.351M

—

Capital

TTM

5Y

10Y

Leveragex

0.233

(0.107)

(0.104)

EBIT/Intx

1.140

0.315

0.277

Own earn%

(145.84)

28.30

25.53

Sh yield%

31.25

25.81

26.41

Owners

Insiders/Inst%

6.25

30.03

Short interest%

5.13

SBC / revenue%

5.19

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

25

Op margin range%

17–24

$1 testx

0.0

Incr. ROIC%

22

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

$0.073M

7.01%

1.00×

Cost of revenue

$0.051M

7.01%

1.00×

Operating expenses

$0.011M

7.63%

1.06×