NIDO EDUCATION LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.905 AUD | -1.63% |
|
-2.69% | -9.50% |
| Mar. 18 | Nido Education Limited(ASX:NDO) added to S&P/ASX All Ordinaries Index | CI |
| Feb. 20 | Nido Education Widens Loss in 2023 | MT |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 225.7 | 204.8 | - | - |
| Enterprise Value (EV) 1 | 225.7 | 199.2 | 226.4 | 240.6 |
| P/E ratio | -6.31 x | 13.1 x | 11.4 x | 8.34 x |
| Yield | - | 4.01% | 5.37% | 8.02% |
| Capitalization / Revenue | 2.42 x | 1.19 x | 1.01 x | 0.81 x |
| EV / Revenue | 2.42 x | 1.16 x | 1.12 x | 0.95 x |
| EV / EBITDA | -84.9 x | 5.8 x | 5.71 x | 4.88 x |
| EV / FCF | - | 8.17 x | 12 x | 9.43 x |
| FCF Yield | - | 12.2% | 8.3% | 10.6% |
| Price to Book | - | 1.61 x | 1.47 x | 1.29 x |
| Nbr of stocks (in thousands) | 225,667 | 226,303 | - | - |
| Reference price 2 | 1.000 | 0.9050 | 0.9050 | 0.9050 |
| Announcement Date | 2/19/24 | - | - | - |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | 57.94 | 93.37 | 172.5 | 202.4 | 252.6 |
| EBITDA 1 | - | -2.658 | 34.35 | 39.67 | 49.31 |
| EBIT 1 | - | -9.424 | 30.69 | 35.32 | 44.14 |
| Operating Margin | - | -10.09% | 17.79% | 17.45% | 17.47% |
| Earnings before Tax (EBT) 1 | - | -21.75 | 21 | 25.85 | 36.5 |
| Net income 1 | -6.775 | -18.1 | 15.76 | 18.18 | 25.69 |
| Net margin | -11.69% | -19.39% | 9.14% | 8.98% | 10.17% |
| EPS 2 | - | -0.1584 | 0.0693 | 0.0793 | 0.1085 |
| Free Cash Flow 1 | - | - | 24.4 | 18.8 | 25.5 |
| FCF margin | - | - | 14.15% | 9.29% | 10.09% |
| FCF Conversion (EBITDA) | - | - | 71.03% | 47.4% | 51.71% |
| FCF Conversion (Net income) | - | - | 154.78% | 103.41% | 99.27% |
| Dividend per Share 2 | - | - | 0.0363 | 0.0486 | 0.0725 |
| Announcement Date | 10/12/23 | 2/19/24 | - | - | - |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 S2 | 2024 S1 | 2024 S2 |
|---|---|---|---|
| Net sales 1 | 58.71 | 77.6 | 98 |
| EBITDA 1 | -6.061 | 9.5 | 19.1 |
| EBIT | - | - | - |
| Operating Margin | - | - | - |
| Earnings before Tax (EBT) | - | - | - |
| Net income | - | - | - |
| Net margin | - | - | - |
| EPS 2 | - | 0.0260 | 0.0560 |
| Dividend per Share 2 | - | 0.0200 | 0.0230 |
| Announcement Date | 2/19/24 | - | - |
1AUD in Million2AUD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 21.6 | 35.7 |
| Net Cash position 1 | - | - | 5.56 | - | - |
| Leverage (Debt/EBITDA) | - | - | - | 0.5437 x | 0.7249 x |
| Free Cash Flow 1 | - | - | 24.4 | 18.8 | 25.5 |
| ROE (net income / shareholders' equity) | - | - | 13.8% | 13% | 15.7% |
| ROA (Net income/ Total Assets) | - | - | 4.2% | 4.1% | - |
| Assets 1 | - | - | 375.3 | 443.4 | - |
| Book Value Per Share 2 | - | - | 0.5600 | 0.6200 | 0.7000 |
| Cash Flow per Share 2 | - | - | 0.1200 | 0.1200 | 0.1800 |
| Capex 1 | - | - | 1.17 | 1.58 | 2.2 |
| Capex / Sales | - | - | 0.68% | 0.78% | 0.87% |
| Announcement Date | 10/12/23 | 2/19/24 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
0.905
AUD
Average target price
1.375
AUD
Spread / Average Target
+51.97%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -9.50% | 135M | |
| +19.59% | 6.54B | |
| -4.68% | 234M | |
| +15.73% | 208M | |
| +11.59% | 81.04M | |
| +10.48% | 72.16M |
- Stock Market
- Equities
- NDO Stock
- Financials Nido Education Limited