Financials LaserBond Limited

Equities

LBL

AU000000LBL5

Mining Support Services & Equipment

Market Closed - Australian S.E. 02:10:04 2024-04-29 am EDT 5-day change 1st Jan Change
0.7 AUD 0.00% Intraday chart for LaserBond Limited -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 - - -
1AUD in Million2AUD
Estimates

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 - - -
1AUD in Million2AUD
Estimates

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
1AUD in Million2AUD
Estimates

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 - - -
1AUD in Million
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
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.7 AUD
Average target price
1.25 AUD
Spread / Average Target
+78.57%
Consensus
  1. Stock Market
  2. Equities
  3. LBL Stock
  4. Financials LaserBond Limited