AUSSIE BROADBAND LIMITED Financials Aussie Broadband Limited
Equities
ABB
AU0000106643
Integrated Telecommunications Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.78 AUD | -1.05% |
|
+1.34% | -3.08% |
| May. 10 | Aussie Broadband Limited Seeks Acquisitions | CI |
| May. 10 | Ord Minnett Downgrades Aussie Broadband to Accumulate from Buy, Price Target is AU$4.19 | MT |
Valuation
| Fiscal Period: Juni | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 561.5 | 786.5 | 708.3 | 1,116 | - | - |
| Enterprise Value (EV) 1 | 509.6 | 955.5 | 782.5 | 1,289 | 1,200 | 1,113 |
| P/E ratio | -98.3 x | 139 x | 32.8 x | 27 x | 21.5 x | 16.4 x |
| Yield | - | - | - | - | 0.88% | 0.97% |
| Capitalization / Revenue | 1.6 x | 1.44 x | 0.9 x | 1.12 x | 0.96 x | 0.88 x |
| EV / Revenue | 1.45 x | 1.75 x | 0.99 x | 1.29 x | 1.03 x | 0.88 x |
| EV / EBITDA | 26.7 x | 24.3 x | 8.73 x | 10.8 x | 7.79 x | 6.3 x |
| EV / FCF | 49.5 x | -329 x | 10.1 x | 41.7 x | 23.8 x | 17.9 x |
| FCF Yield | 2.02% | -0.3% | 9.93% | 2.4% | 4.2% | 5.58% |
| Price to Book | 9.43 x | 2.93 x | 2.43 x | 2.25 x | 2.06 x | 1.83 x |
| Nbr of stocks (in thousands) | 190,340 | 237,623 | 237,683 | 295,204 | - | - |
| Reference price 2 | 2.950 | 3.310 | 2.980 | 3.780 | 3.780 | 3.780 |
| Announcement Date | 8/29/21 | 8/28/22 | 8/24/23 | - | - | - |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Juni | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 350.3 | 546.9 | 788 | 996.7 | 1,166 | 1,271 |
| EBITDA 1 | - | 19.1 | 39.4 | 89.6 | 119.4 | 154.1 | 176.5 |
| EBIT 1 | - | 11.5 | 22.1 | 62 | 67.6 | 88.17 | 106.9 |
| Operating Margin | - | 3.28% | 4.04% | 7.87% | 6.78% | 7.56% | 8.41% |
| Earnings before Tax (EBT) 1 | - | -4.154 | 8.606 | 28.24 | 54.51 | 73.51 | 96.83 |
| Net income 1 | -12.3 | -4.494 | 5.267 | 21.74 | 38.16 | 50.28 | 65.21 |
| Net margin | - | -1.28% | 0.96% | 2.76% | 3.83% | 4.31% | 5.13% |
| EPS 2 | -1,155 | -0.0300 | 0.0238 | 0.0909 | 0.1400 | 0.1762 | 0.2301 |
| Free Cash Flow 1 | - | 10.29 | -2.9 | 77.71 | 30.9 | 50.43 | 62.07 |
| FCF margin | - | 2.94% | -0.53% | 9.86% | 3.1% | 4.33% | 4.88% |
| FCF Conversion (EBITDA) | - | 53.87% | - | 86.73% | 25.88% | 32.73% | 35.17% |
| FCF Conversion (Net income) | - | - | - | 357.45% | 80.98% | 100.3% | 95.18% |
| Dividend per Share 2 | - | - | - | - | - | 0.0333 | 0.0367 |
| Announcement Date | 10/15/20 | 8/29/21 | 8/28/22 | 8/24/23 | - | - | - |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: June | 2021 S1 | 2021 S2 | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 | 2024 S1 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 157.4 | 192.8 | 229.3 | 317.6 | 379 | - | 445.9 |
| EBITDA 1 | 8.437 | 10.66 | 9.111 | 30.29 | 41.07 | - | 46.3 |
| EBIT 1 | - | - | 2.772 | - | 17.09 | - | 19.28 |
| Operating Margin | - | - | 1.21% | - | 4.51% | - | 4.32% |
| Earnings before Tax (EBT) | -10.47 | 6.313 | 1.373 | - | - | - | - |
| Net income 1 | -10.47 | 5.973 | 1.391 | 3.876 | 8.569 | 13.17 | 9.817 |
| Net margin | -6.65% | 3.1% | 0.61% | 1.22% | 2.26% | - | 2.2% |
| EPS | -0.1300 | 0.1000 | 0.006500 | 0.0173 | 0.0359 | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 2/16/21 | 8/29/21 | 2/20/22 | 8/28/22 | 2/26/23 | 8/24/23 | 2/22/24 |
1AUD in Million2AUD
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 169 | 74.2 | 173 | 84.3 | - |
| Net Cash position 1 | - | 52 | - | - | - | - | 3.16 |
| Leverage (Debt/EBITDA) | - | - | 4.289 x | 0.8284 x | 1.453 x | 0.5472 x | - |
| Free Cash Flow 1 | - | 10.3 | -2.9 | 77.7 | 30.9 | 50.4 | 62.1 |
| ROE (net income / shareholders' equity) | - | 46.4% | 3.21% | 8.2% | 9.54% | 10.3% | 11.8% |
| ROA (Net income/ Total Assets) | - | - | 1.41% | 3.48% | 3.7% | 4.4% | 6.74% |
| Assets 1 | - | - | 372.8 | 625.1 | 1,031 | 1,143 | 967.7 |
| Book Value Per Share 2 | - | 0.3100 | 1.130 | 1.230 | 1.680 | 1.830 | 2.060 |
| Cash Flow per Share 2 | - | 0.1800 | 0.1700 | 0.4900 | 0.1500 | 0.2800 | 0.3300 |
| Capex 1 | - | 17.1 | 42.5 | 49.1 | 48.3 | 55.8 | 58.7 |
| Capex / Sales | - | 4.89% | 7.77% | 6.23% | 4.84% | 4.79% | 4.62% |
| Announcement Date | 10/15/20 | 8/29/21 | 8/28/22 | 8/24/23 | - | - | - |
1AUD in Million2AUD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
3.78
AUD
Average target price
4.166
AUD
Spread / Average Target
+10.22%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -3.08% | 737M | |
| -3.18% | 2.1B | |
| -.--% | 1.27B | |
| -21.46% | 592M | |
| -0.13% | 309M | |
| +2.35% | 260M | |
| +35.85% | 230M | |
| +13.62% | 196M | |
| -.--% | 112M | |
| -15.50% | 97.37M |
- Stock Market
- Equities
- ABB Stock
- Financials Aussie Broadband Limited
