End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
0.82 NZD | +3.14% | +2.50% | +34.43% |
May. 28 | Tower Limited Reports Earnings Results for the Half Year Ended March 31, 2024 | CI |
May. 28 | New Zealand Shares Fall as Filled Jobs Settle; Tower Swings to Net Profit in Fiscal H1 | MT |
Valuation
Fiscal Period: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 232.8 | 253 | 274.1 | 242.9 | 235.3 | 311.2 | - | - |
Enterprise Value (EV) 1 | 232.8 | 253 | 197.4 | 193.4 | 171.3 | 242.5 | 240.5 | 238.7 |
P/E ratio | 14.6 x | 21.1 x | 14.7 x | 13.5 x | -207 x | 5.86 x | 5.85 x | 4.28 x |
Yield | - | - | 7.69% | 10.2% | - | 5.69% | 9.15% | 10.2% |
Capitalization / Revenue | 0.77 x | 0.79 x | 0.81 x | 0.68 x | 0.6 x | 0.56 x | 0.49 x | 0.44 x |
EV / Revenue | 0.77 x | 0.79 x | 0.58 x | 0.54 x | 0.44 x | 0.43 x | 0.38 x | 0.33 x |
EV / EBITDA | 6.75 x | 6.9 x | 4.28 x | 4.22 x | 5.38 x | 3.15 x | 2.78 x | 2.68 x |
EV / FCF | - | - | - | - | - | - | - | - |
FCF Yield | - | - | - | - | - | - | - | - |
Price to Book | 0.79 x | 0.73 x | 0.79 x | 0.76 x | 0.78 x | 1.2 x | 1.09 x | 1.01 x |
Nbr of stocks (in thousands) | 337,324 | 421,647 | 421,647 | 379,484 | 379,484 | 379,484 | - | - |
Reference price 2 | 0.6900 | 0.6000 | 0.6500 | 0.6400 | 0.6200 | 0.8200 | 0.8200 | 0.8200 |
Announcement Date | 11/19/19 | 11/25/20 | 11/23/21 | 11/22/22 | 11/22/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 303.4 | 322.1 | 340.1 | 357.2 | 393.1 | 559.1 | 640.5 | 713.4 |
EBITDA 1 | 34.48 | 36.66 | 46.1 | 45.81 | 31.81 | 77 | 86.42 | 89.05 |
EBIT 1 | - | - | 28.83 | 26.1 | 8.357 | 50.52 | 58.34 | 59.7 |
Operating Margin | - | - | 8.48% | 7.31% | 2.13% | 9.04% | 9.11% | 8.37% |
Earnings before Tax (EBT) 1 | 26 | 20.25 | 28.45 | 25.2 | 7.437 | 51.72 | 58.94 | 60.3 |
Net income 1 | 16.56 | 11.89 | 18.68 | 18.8 | -1.228 | 54.14 | 54.03 | 73.43 |
Net margin | 5.46% | 3.69% | 5.49% | 5.26% | -0.31% | 9.68% | 8.44% | 10.29% |
EPS 2 | 0.0473 | 0.0285 | 0.0443 | 0.0473 | -0.003000 | 0.1399 | 0.1401 | 0.1914 |
Free Cash Flow | - | - | - | - | - | - | - | - |
FCF margin | - | - | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
Dividend per Share 2 | - | - | 0.0500 | 0.0650 | - | 0.0467 | 0.0750 | 0.0833 |
Announcement Date | 11/19/19 | 11/25/20 | 11/23/21 | 11/22/22 | 11/22/23 | - | - | - |
Balance Sheet Analysis
Fiscal Period: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - | - |
Net Cash position 1 | - | - | 76.7 | 49.4 | 64 | 68.7 | 70.7 | 72.4 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow | - | - | - | - | - | - | - | - |
ROE (net income / shareholders' equity) | 5.87% | 3.74% | 5.44% | 5.3% | 2.55% | 13.4% | 13.2% | 15.2% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | 0.8700 | 0.8300 | 0.8200 | 0.8400 | 0.7900 | 0.6800 | 0.7500 | 0.8100 |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex 1 | - | - | - | - | - | 18.2 | 18.6 | 19.1 |
Capex / Sales | - | - | - | - | - | 3.26% | 2.9% | 2.68% |
Announcement Date | 11/19/19 | 11/25/20 | 11/23/21 | 11/22/22 | 11/22/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+34.43% | 186M | |
+53.81% | 66.89B | |
+14.18% | 51.79B | |
+10.44% | 48.85B | |
+17.64% | 43.5B | |
+37.67% | 38.65B | |
+85.21% | 33.49B | |
+10.43% | 29.91B | |
+27.85% | 25.95B | |
+2.32% | 22.23B |
- Stock Market
- Equities
- TWR Stock
- Financials Tower Limited