— Know what they know.
Not Investment Advice
Also trades as: GUDHF (OTC) · $vol 0M

AOV.AX ASX

Amotiv Limited
1W: +0.7% 1M: -11.7% 3M: -15.2% YTD: -31.4% 1Y: -41.6%
A$5.59 ($3.89)
+0.02 (+0.36%)
 
Weekly Expected Move ±2.8%
A$5 A$5 A$6 A$6 A$6
ASX · Consumer Cyclical · Auto - Parts · Tech Score Strong Sell · Power 30 · A$745.5M mcap · 132M float · 0.305% daily turnover

Financial Rating

Composite financial health rating (A+ to F) based on discounted cash flow valuation, return on equity, return on assets, debt-to-equity leverage, and relative P/E and P/B multiples.

A
Oct 02, 2026
DCF
5
ROE
3
ROA
5
D/E
1
P/E
4
P/B
4
The Financial Rating evaluates six fundamental factors — discounted cash flow (DCF) valuation, return on equity (ROE), return on assets (ROA), debt-to-equity leverage (D/E), and relative price-to-earnings (P/E) and price-to-book (P/B) multiples — each scored 1–5. AOV.AX receives an overall rating of A. Strongest factors: DCF (5/5), ROA (5/5), P/E (4/5), P/B (4/5). Areas of concern: D/E (1/5).
Rating Change History
DateFromTo
2026-10-01 A- A
2026-08-14 A A-
2026-08-13 C+ A
2026-02-24 C- C+

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ 39 Grade D
Profitability
23
Balance Sheet
42
Earnings Quality
37
Growth
—
Value
48
Momentum
—
Safety
50
Cash Flow
48
The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. AOV.AX scores highest in Safety (50/100) and lowest in Profitability (23/100). A grade of D flags significant fundamental concerns across multiple dimensions.

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score
1.93
Grey Zone
Piotroski F-Score
3/9
✗ ✓ ✗ ✓ ✗ ✗ ✓ ✗ ✗
Beneish M-Score
—
—
Ohlson O-Score
-6.57
Bankruptcy prob: 0.1%
Low Risk
Credit Rating
BB
Score: 43.5/100
Earnings Quality
—
OCF/NI: -3.59x
Accruals: -15.9%
The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. AOV.AX scores 1.93, placing it in the Grey Zone (safe > 2.99, distress < 1.81). Financial distress is possible and warrants monitoring. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. AOV.AX scores 3/9, suggesting weak financial fundamentals — the company fails the majority of these accounting tests. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. AOV.AX's implied 0.1% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. AOV.AX receives an estimated rating of BB (score: 43.5/100).

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E
9.95x
PEG
0.04x
P/S
0.73x
P/B
1.04x
P/FCF
6.23x
P/OCF
5.29x
EV/EBITDA
13.66x
EV/Revenue
1.08x
EV/EBIT
46.76x
EV/FCF
9.17x
Earnings Yield
-5.27%
FCF Yield
16.06%
Shareholder Yield
12.08%
Graham Number
—
Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. At 9.9x earnings, AOV.AX trades at a deep value multiple.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden
7.376
NI / EBT
×
Interest Burden
-0.227
EBT / EBIT
×
EBIT Margin
0.023
EBIT / Rev
×
Asset Turnover
0.897
Rev / Assets
×
Equity Multiplier
2.296
Assets / Equity
=
ROE
-8.0%
The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. AOV.AX's ROE of -8.0% is driven by Asset Turnover (0.897), indicating efficient use of assets to generate revenue. A tax burden ratio of 7.38 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate
0.00%
Fair P/E
8.50x
Intrinsic Value
—
Price/Value
—
Margin of Safety
—
Premium
—

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 563 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$5.57
Median 1Y
$4.03
5th Pctile
$2.40
95th Pctile
$6.77
Ann. Volatility
32.4%
25th–75th percentile 5th–95th percentile Median path Historical
All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability
Metric Trend Q4'23 Q2'24 Q4'24 Current
ROE 5.2% 8.8% -8.0% -7.95%
ROA 2.7% 4.5% -3.5% -3.46%
ROIC 4.8% 9.3% 17.4% 17.41%
ROCE 5.2% 9.2% 2.4% 2.38%
Gross Margin 43.4% 44.0% 41.2% 41.18%
Operating Margin 18.8% 19.2% 17.0% 16.95%
Net Margin 9.8% 6.6% -28.2% -28.22%
EBITDA Margin 21.6% 18.5% -16.7% -16.69%
FCF Margin 14.9% 10.1% 11.8% 11.76%
OCF Margin 17.1% 12.7% 13.9% 13.86%
ROIC Economic snapshot only 17.08%
Cash ROA snapshot only 12.43%
Cash ROIC snapshot only 16.65%
CROIC snapshot only 14.14%
NOPAT Margin snapshot only 14.48%
Pretax Margin snapshot only -0.52%
R&D / Revenue snapshot only 3.22%
SGA / Revenue snapshot only 21.31%
SBC / Revenue snapshot only 0.00%
Valuation
Metric Trend Q4'23 Q2'24 Q4'24 Current
P/E Ratio 28.81 17.71 -18.97 9.946
P/S Ratio 2.84 1.45 0.73 0.728
P/B Ratio 1.50 1.55 1.51 1.040
P/FCF 19.10 14.29 6.23 6.227
P/OCF 16.60 11.43 5.29 5.286
EV/EBITDA 17.30 9.69 13.66 13.660
EV/Revenue 3.75 1.94 1.08 1.079
EV/EBIT 22.97 13.40 46.76 46.755
EV/FCF 25.21 19.15 9.17 9.174
Earnings Yield 3.5% 5.6% -5.3% -5.27%
FCF Yield 5.2% 7.0% 16.1% 16.06%
PEG Ratio snapshot only 0.044
EV/OCF snapshot only 7.787
EV/Gross Profit snapshot only 2.517
Acquirers Multiple snapshot only 5.885
Shareholder Yield snapshot only 12.08%
Leverage & Solvency
Metric Trend Q4'23 Q2'24 Q4'24 Current
Current Ratio 1.99 2.13 2.32 2.316
Quick Ratio 1.09 1.15 1.23 1.230
Debt/Equity 0.54 0.59 0.79 0.788
Net Debt/Equity 0.48 0.53 0.71 0.714
Debt/Assets 0.28 0.30 0.34 0.343
Debt/EBITDA 4.73 2.73 4.84 4.840
Net Debt/EBITDA 4.20 2.46 4.39 4.387
Interest Coverage 6.14 5.18 0.82 0.815
Equity Multiplier 1.92 1.95 2.30 2.296
Cash Ratio snapshot only 0.248
Debt Service Coverage snapshot only 2.790
Cash to Debt snapshot only 0.094
FCF to Debt snapshot only 0.308
Defensive Interval snapshot only 253.4 days
Efficiency & Turnover
Metric Trend Q4'23 Q2'24 Q4'24 Current
Asset Turnover 0.28 0.55 0.90 0.897
Inventory Turnover 1.25 2.38 3.64 3.640
Receivables Turnover 2.54 4.96 7.45 7.452
Payables Turnover 3.09 3.60 9.07 9.068
DSO 144 74 49 49.0 days
DIO 293 153 100 100.3 days
DPO 118 101 40 40.2 days
Cash Conversion Cycle 319 126 109 109.0 days
Fixed Asset Turnover snapshot only 7.811
Operating Cycle snapshot only 149.3 days
Cash Velocity snapshot only 27.939
Capital Intensity snapshot only 1.115
Growth Quality
Metric Trend Q4'23 Q2'24 Q4'24 Current
Revenue Stability — — — —
Earnings Stability — — — —
Margin Stability — — — —
Rev. Growth Consistency 0.00 0.00 0.00 0.000
Earn. Growth Consistency 0.00 0.00 0.00 0.000
FCF Positive Streak 0 0 0 0
Earnings Persistence — — — —
Earnings Smoothness — — — —
ROE Trend — — — —
Gross Margin Trend — — — —
FCF Margin Trend — — — —
Sustainable Growth Rate 2.4% 2.6% — —
Internal Growth Rate 1.3% 1.4% — —
Cash Flow Quality
Metric Trend Q4'23 Q2'24 Q4'24 Current
OCF/Net Income 1.74 1.55 -3.59 -3.589
FCF/OCF 0.87 0.80 0.85 0.849
FCF/Net Income snapshot only -3.046
OCF/EBITDA snapshot only 1.754
CapEx/Revenue 2.2% 2.5% 2.1% 2.10%
CapEx/Depreciation snapshot only 0.375
Accruals Ratio -0.02 -0.02 -0.16 -0.159
Sloan Accruals snapshot only 0.106
Cash Flow Adequacy snapshot only 1.813
Dividends & Buybacks
Metric Trend Q4'23 Q2'24 Q4'24 Current
Dividend Yield 1.9% 3.9% 7.6% 7.72%
Dividend/Share $0.18 $0.40 $0.59 $0.43
Payout Ratio 53.5% 69.8% — —
FCF Payout Ratio 35.5% 56.4% 47.2% 47.17%
Total Payout Ratio 53.5% 79.3% — —
Div. Increase Streak 0 0 0 0
Chowder Number — — — —
Buyback Yield 0.0% 0.5% 4.5% 4.50%
Net Buyback Yield 0.0% 0.5% 4.5% 4.50%
Total Shareholder Return 1.9% 4.5% 12.1% 12.08%
DuPont Factors
Metric Trend Q4'23 Q2'24 Q4'24 Current
Tax Burden (NI/EBT) 0.72 0.70 7.38 7.376
Interest Burden (EBT/EBIT) 0.84 0.81 -0.23 -0.227
EBIT Margin 0.16 0.14 0.02 0.023
Asset Turnover 0.28 0.55 0.90 0.897
Equity Multiplier 1.92 1.95 2.30 2.296
Per Share
Metric Trend Q4'23 Q2'24 Q4'24 Current
EPS (Diluted TTM) $0.34 $0.57 $-0.41 $-0.41
Book Value/Share $6.57 $6.56 $5.19 $5.36
Tangible Book/Share $-1.28 $-1.17 $-1.26 $-1.26
Revenue/Share $3.48 $7.02 $10.69 $7.65
FCF/Share $0.52 $0.71 $1.26 $0.82
OCF/Share $0.59 $0.89 $1.48 $0.95
Cash/Share $0.40 $0.38 $0.38 $0.36
EBITDA/Share $0.75 $1.41 $0.84 $0.84
Debt/Share $3.56 $3.85 $4.09 $4.09
Net Debt/Share $3.16 $3.47 $3.70 $3.70
Academic Models
Metric Trend Q4'23 Q2'24 Q4'24 Current
Altman Z-Score — — — 1.929
Altman Z-Prime snapshot only 2.622
Piotroski F-Score 4 4 3 3
Beneish M-Score — — — —
Ohlson O-Score snapshot only -6.569
Net-Net WC snapshot only $-3.15
EVA snapshot only $91953960.00
Credit
Metric Trend Q4'23 Q2'24 Q4'24 Current
Credit Rating snapshot only BB
Credit Score 48.72 59.87 43.45 43.452
Credit Grade snapshot only 12
Implied Spread (bps) snapshot only 475.000
Industry Credit Rank snapshot only 28
Sector Credit Rank snapshot only 34

Sign in to InsiderStreet

You'll also get our free weekly newsletter with
smart money signals, market insights, and alpha ideas.
Unsubscribe anytime.

For informational purposes only. Not investment advice. Data sourced from SEC filings. Privacy Terms