Stock AKG ACADEMIES AUSTRALASIA GROUP LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Academies Australasia Group Limited

Equities

AKG

AU000000AKG9

School, College & University

Market Closed - Australian S.E.
Other stock markets
 02:10:05 2024-04-29 am EDT 		5-day change 1st Jan Change
0.19 AUD -.--% Intraday chart for Academies Australasia Group Limited -.--% -29.63%
Feb. 29 Academies Australasia Group Limited Reports Earnings Results for the Half Year Ended December 31, 2023 CI
2023 Academies Australasia Group Limited Reports Earnings Results for the Full Year Ended June 30, 2023 CI

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 49.41 54.87 29.99 31.27 33.82 53.05
Enterprise Value (EV) 1 37.73 39.88 55.76 55.63 47.69 86.7
P/E ratio 11.4 x 11.7 x 8.19 x -25.2 x -26 x -18.9 x
Yield 4% 8.53% 11.6% 2.04% - -
Capitalization / Revenue 0.81 x 0.83 x 0.5 x 0.73 x 0.94 x 1.14 x
EV / Revenue 0.62 x 0.6 x 0.93 x 1.31 x 1.32 x 1.86 x
EV / EBITDA 5.55 x 4.44 x 10.6 x -26.6 x -48 x -1,376 x
EV / FCF 6.23 x 4.39 x 6.23 x 107 x 5.23 x 62.9 x
FCF Yield 16.1% 22.8% 16% 0.93% 19.1% 1.59%
Price to Book 1.35 x 1.49 x 0.91 x 1.07 x 1.23 x 1.98 x
Nbr of stocks (in thousands) 131,754 127,614 127,614 127,614 127,614 132,614
Reference price 2 0.3750 0.4300 0.2350 0.2450 0.2650 0.4000
Announcement Date 9/5/18 8/28/19 9/4/20 9/17/21 8/31/22 9/1/23
1AUD in Million2AUD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 61.12 66.06 59.69 42.62 36.04 46.51
EBITDA 1 6.792 8.972 5.259 -2.089 -0.994 -0.063
EBIT 1 5.932 8.041 4.375 -3.184 -2.059 -1.022
Operating Margin 9.71% 12.17% 7.33% -7.47% -5.71% -2.2%
Earnings before Tax (EBT) 1 6.12 6.706 5.217 -0.164 -1.782 -3.366
Net income 1 4.27 4.708 3.662 -1.241 -1.302 -2.758
Net margin 6.99% 7.13% 6.13% -2.91% -3.61% -5.93%
EPS 2 0.0330 0.0367 0.0287 -0.009724 -0.0102 -0.0212
Free Cash Flow 1 6.058 9.092 8.948 0.5184 9.113 1.378
FCF margin 9.91% 13.76% 14.99% 1.22% 25.28% 2.96%
FCF Conversion (EBITDA) 89.2% 101.34% 170.14% - - -
FCF Conversion (Net income) 141.89% 193.13% 244.34% - - -
Dividend per Share 2 0.0150 0.0367 0.0273 0.005000 - -
Announcement Date 9/5/18 8/28/19 9/4/20 9/17/21 8/31/22 9/1/23
1AUD in Million2AUD
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 - - 25.8 24.4 13.9 33.7
Net Cash position 1 11.7 15 - - - -
Leverage (Debt/EBITDA) - - 4.901 x -11.66 x -13.96 x -534.2 x
Free Cash Flow 1 6.06 9.09 8.95 0.52 9.11 1.38
ROE (net income / shareholders' equity) 12.5% 13% 11.6% -3.36% -4.54% -9.41%
ROA (Net income/ Total Assets) 4.99% 7.04% 2.85% -2.1% -1.5% -0.72%
Assets 1 85.52 66.84 128.6 59.04 87.07 385.3
Book Value Per Share 2 0.2800 0.2900 0.2600 0.2300 0.2200 0.2000
Cash Flow per Share 2 0.1000 0.1200 0.1300 0.1000 0.1300 0.0600
Capex 1 0.43 0.28 0.32 0.11 0.33 0.33
Capex / Sales 0.7% 0.42% 0.54% 0.26% 0.91% 0.71%
Announcement Date 9/5/18 8/28/19 9/4/20 9/17/21 8/31/22 9/1/23
1AUD in Million2AUD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector School, College & University (NEC)

1st Jan change Capi.
ACADEMIES AUSTRALASIA GROUP LIMITED Stock Academies Australasia Group Limited
-29.63% 16.37M
CHINA EDUCATION GROUP HOLDINGS LIMITED Stock China Education Group Holdings Limited
-3.06% 1.5B
SISB Stock SISB
+9.15% 982M
YDUQS PARTICIPAÇÕES S.A. Stock Yduqs Participações S.A.
-32.87% 821M
COGNA EDUCAÇÃO S.A. Stock Cogna Educação S.A.
-34.96% 785M
EDVANTAGE GROUP HOLDINGS LIMITED Stock Edvantage Group Holdings Limited
0.00% 360M
CRUZEIRO DO SUL EDUCACIONAL S.A. Stock Cruzeiro do Sul Educacional S.A.
-20.00% 283M
COLEGIOS PERUANOS S.A. Stock Colegios Peruanos S.A.
-.--% 218M
CHINA MAPLE LEAF EDUCATIONAL SYSTEMS LIMITED Stock China Maple Leaf Educational Systems Limited
+32.73% 142M
MINSHENG EDUCATION GROUP COMPANY LIMITED Stock Minsheng Education Group Company Limited
+6.56% 140M
School, College & University (NEC)
  1. Stock Market
  2. Equities
  3. AKG Stock
  4. Financials Academies Australasia Group Limited