Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
1 AUD | 0.00% | +1.52% | +2.04% |
Feb. 20 | Brisbane Broncos Limited Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
2023 | Brisbane Broncos Limited Announces Executive Changes | CI |
Valuation
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 48.04 | 40.2 | 42.65 | 78.43 | 107.8 | 96.08 |
Enterprise Value (EV) 1 | 35.56 | 25.32 | 26.62 | 60.03 | 88.02 | 73.27 |
P/E ratio | 23.3 x | 17.8 x | -109 x | 27.1 x | 33.4 x | 17.2 x |
Yield | 2.04% | 2.44% | 1.15% | 1.25% | 1.36% | 1.53% |
Capitalization / Revenue | 1.26 x | 1.06 x | 2.21 x | 2.2 x | 2.46 x | 1.75 x |
EV / Revenue | 0.93 x | 0.66 x | 1.38 x | 1.68 x | 2.01 x | 1.34 x |
EV / EBITDA | 8.54 x | 5.63 x | 67.7 x | 11 x | 14.6 x | 8.46 x |
EV / FCF | 10.7 x | 10.3 x | 12.2 x | 25.4 x | 39 x | 19 x |
FCF Yield | 9.36% | 9.73% | 8.18% | 3.93% | 2.56% | 5.25% |
Price to Book | 1.38 x | 1.11 x | 1.23 x | 2.11 x | 2.74 x | 2.21 x |
Nbr of stocks (in thousands) | 98,041 | 98,041 | 98,041 | 98,041 | 98,041 | 98,041 |
Reference price 2 | 0.4900 | 0.4100 | 0.4350 | 0.8000 | 1.100 | 0.9800 |
Announcement Date | 2/20/19 | 2/24/20 | 2/18/21 | 2/28/22 | 2/21/23 | 2/20/24 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 38.13 | 38.1 | 19.28 | 35.68 | 43.8 | 54.86 |
EBITDA 1 | 4.162 | 4.495 | 0.393 | 5.473 | 6.021 | 8.655 |
EBIT 1 | 2.789 | 3.124 | -0.8972 | 4.216 | 4.749 | 7.359 |
Operating Margin | 7.31% | 8.2% | -4.65% | 11.82% | 10.84% | 13.41% |
Earnings before Tax (EBT) 1 | 3.082 | 3.364 | -0.4692 | 4.257 | 4.749 | 8.305 |
Net income 1 | 2.067 | 2.264 | -0.3762 | 2.897 | 3.233 | 5.632 |
Net margin | 5.42% | 5.94% | -1.95% | 8.12% | 7.38% | 10.26% |
EPS 2 | 0.0210 | 0.0230 | -0.004000 | 0.0296 | 0.0330 | 0.0570 |
Free Cash Flow 1 | 3.328 | 2.463 | 2.178 | 2.362 | 2.255 | 3.848 |
FCF margin | 8.73% | 6.46% | 11.3% | 6.62% | 5.15% | 7.01% |
FCF Conversion (EBITDA) | 79.95% | 54.8% | 554.22% | 43.15% | 37.45% | 44.45% |
FCF Conversion (Net income) | 160.99% | 108.8% | - | 81.52% | 69.74% | 68.32% |
Dividend per Share 2 | 0.0100 | 0.0100 | 0.005000 | 0.0100 | 0.0150 | 0.0150 |
Announcement Date | 2/20/19 | 2/24/20 | 2/18/21 | 2/28/22 | 2/21/23 | 2/20/24 |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2022 S1 |
---|---|
Net sales | - |
EBITDA 1 | 4.24 |
EBIT | - |
Operating Margin | - |
Earnings before Tax (EBT) 1 | 3.64 |
Net income | - |
Net margin | - |
EPS | - |
Dividend per Share | - |
Announcement Date | 8/9/22 |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - |
Net Cash position 1 | 12.5 | 14.9 | 16 | 18.4 | 19.8 | 22.8 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow 1 | 3.33 | 2.46 | 2.18 | 2.36 | 2.25 | 3.85 |
ROE (net income / shareholders' equity) | 6.06% | 6.39% | -1.06% | 8.07% | 8.45% | 13.6% |
ROA (Net income/ Total Assets) | 3.46% | 3.86% | -1.1% | 5.06% | 5.48% | 8.12% |
Assets 1 | 59.78 | 58.67 | 34.21 | 57.25 | 58.98 | 69.35 |
Book Value Per Share 2 | 0.3500 | 0.3700 | 0.3500 | 0.3800 | 0.4000 | 0.4400 |
Cash Flow per Share 2 | 0.1300 | 0.1500 | 0.1600 | 0.1900 | 0.2000 | 0.2300 |
Capex 1 | 0.78 | 1.13 | 0.15 | 0.31 | 0.83 | 1.28 |
Capex / Sales | 2.05% | 2.97% | 0.8% | 0.87% | 1.9% | 2.33% |
Announcement Date | 2/20/19 | 2/24/20 | 2/18/21 | 2/28/22 | 2/21/23 | 2/20/24 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+2.04% | 63.94M | |
-3.51% | 2.4B | |
+10.67% | 1.14B | |
+21.57% | 808M | |
-32.91% | 693M | |
+36.96% | 434M | |
+2.92% | 437M | |
+4.02% | 384M | |
+42.34% | 329M | |
+51.59% | 318M |
- Stock Market
- Equities
- BBL Stock
- Financials Brisbane Broncos Limited