Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.7 AUD | 0.00% | -7.28% | -21.79% |
Valuation
Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 36.87 | 37.69 | 90.77 | 72.14 | 82.48 | 81.73 | - | - |
Enterprise Value (EV) 1 | 36.87 | 37.69 | 85.86 | 66.46 | 85.38 | 80.33 | 72.93 | 66.53 |
P/E ratio | - | - | 32 x | 18.7 x | - | 14.3 x | 8.05 x | 8.33 x |
Yield | - | 2.78% | 1.27% | 1.82% | 2.13% | 2.43% | 2.71% | 2.86% |
Capitalization / Revenue | 1.63 x | 1.7 x | 3.68 x | 2.35 x | 2.14 x | 1.8 x | 1.47 x | 1.36 x |
EV / Revenue | 1.63 x | 1.7 x | 3.48 x | 2.16 x | 2.21 x | 1.77 x | 1.31 x | 1.11 x |
EV / EBITDA | - | 6.96 x | 13.5 x | 7.66 x | 8.37 x | 6.99 x | 3.99 x | 3.6 x |
EV / FCF | - | - | 19,936,545 x | 28,399,680 x | - | - | - | - |
FCF Yield | - | - | 0% | 0% | - | - | - | - |
Price to Book | - | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 94,539 | 95,415 | 96,055 | 109,302 | 109,972 | 116,756 | - | - |
Reference price 2 | 0.3900 | 0.3950 | 0.9450 | 0.6600 | 0.7500 | 0.7000 | 0.7000 | 0.7000 |
Announcement Date | 8/19/19 | 8/18/20 | 8/23/21 | 8/25/22 | 8/23/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 22.67 | 22.18 | 24.66 | 30.71 | 38.61 | 45.4 | 55.5 | 60.2 |
EBITDA 1 | - | 5.415 | 6.383 | 8.676 | 10.2 | 11.5 | 18.3 | 18.5 |
EBIT 1 | - | 4.362 | 3.828 | 5.774 | 6.929 | 7.8 | 14.9 | 14.9 |
Operating Margin | - | 19.67% | 15.52% | 18.8% | 17.95% | 17.18% | 26.85% | 24.75% |
Earnings before Tax (EBT) 1 | - | - | 3.365 | 5.331 | - | 7.2 | 14.1 | 14 |
Net income 1 | - | - | 2.838 | 3.629 | 4.759 | 5.5 | 10.2 | 10.1 |
Net margin | - | - | 11.51% | 11.82% | 12.32% | 12.11% | 18.38% | 16.78% |
EPS 2 | - | - | 0.0296 | 0.0353 | - | 0.0490 | 0.0870 | 0.0840 |
Free Cash Flow | - | - | 4.307 | 2.34 | - | - | - | - |
FCF margin | - | - | 17.46% | 7.62% | - | - | - | - |
FCF Conversion (EBITDA) | - | - | 67.48% | 26.97% | - | - | - | - |
FCF Conversion (Net income) | - | - | 151.75% | 64.49% | - | - | - | - |
Dividend per Share 2 | - | 0.0110 | 0.0120 | 0.0120 | 0.0160 | 0.0170 | 0.0190 | 0.0200 |
Announcement Date | 8/19/19 | 8/18/20 | 8/23/21 | 8/25/22 | 8/23/23 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: June | 2021 S1 | 2021 S2 | 2022 S1 |
---|---|---|---|
Net sales | 11.8 | 12.87 | - |
EBITDA | 3.096 | 3.286 | - |
EBIT | 1.921 | 1.906 | - |
Operating Margin | 16.29% | 14.82% | - |
Earnings before Tax (EBT) | - | - | - |
Net income 1 | 1.188 | 1.65 | 1.522 |
Net margin | 10.07% | 12.82% | - |
EPS 2 | 0.0124 | 0.0172 | 0.0157 |
Dividend per Share | 0.008100 | 0.006000 | - |
Announcement Date | 2/22/21 | 8/23/21 | 2/22/22 |
Balance Sheet Analysis
Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | 2.9 | - | - | - |
Net Cash position 1 | - | - | 4.91 | 5.68 | - | 1.4 | 8.8 | 15.2 |
Leverage (Debt/EBITDA) | - | - | - | - | 0.2848 x | - | - | - |
Free Cash Flow | - | - | 4.31 | 2.34 | - | - | - | - |
ROE (net income / shareholders' equity) | - | - | 21.4% | 17.4% | 16.2% | 15.5% | 22.7% | 18.6% |
ROA (Net income/ Total Assets) | - | - | 10.7% | 9.8% | 9.88% | 9.5% | 14.8% | 12.9% |
Assets 1 | - | - | 26.57 | 37.02 | 48.17 | 57.89 | 68.92 | 78.29 |
Book Value Per Share | - | - | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex 1 | - | - | 0.45 | 1.9 | 1.33 | 1.8 | 2.8 | 3 |
Capex / Sales | - | - | 1.82% | 6.18% | 3.44% | 3.96% | 5.05% | 4.98% |
Announcement Date | 8/19/19 | 8/18/20 | 8/23/21 | 8/25/22 | 8/23/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-21.79% | 53.3M | |
+29.09% | 3.84B | |
-29.27% | 2.06B | |
+9.31% | 780M | |
+19.15% | 586M | |
-9.31% | 481M | |
-11.85% | 452M | |
-19.78% | 393M | |
-19.95% | 370M | |
-29.55% | 335M |
- Stock Market
- Equities
- LBL Stock
- Financials LaserBond Limited