Stock PWR PETER WARREN AUTOMOTIVE HOLDINGS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Peter Warren Automotive Holdings Limited

Equities

PWR

AU0000143711

Auto Vehicles, Parts & Service Retailers

Market Closed - Australian S.E.
Other stock markets
 02:10:44 2024-04-26 am EDT 		5-day change 1st Jan Change
2.26 AUD -1.31% Intraday chart for Peter Warren Automotive Holdings Limited +2.73% -7.38%
Mar. 21 Peter Warren Automotive Holdings Limited Announces Step Down of Mark Weaver as Chief Executive Officer CI
Mar. 04 Peter Warren Automotive Holdings Limited (ASX: PWR) acquired Four dealerships in NSW from entities associated with Mr Greg Oakman for approximately AUD 27 million. CI

Valuation

Fiscal Period: June 2021 2022 2023 2024 2025 2026
Capitalization 1 619.6 365.7 422.3 388.7 - -
Enterprise Value (EV) 1 758.5 580 728.1 852.7 853.7 845.4
P/E ratio 7.42 x 6.39 x 7.5 x 8.44 x 9.11 x 8.98 x
Yield - 10.3% 8.94% 7.8% 7.48% 7.39%
Capitalization / Revenue 0.38 x 0.22 x 0.2 x 0.16 x 0.15 x 0.15 x
EV / Revenue 0.47 x 0.34 x 0.35 x 0.35 x 0.34 x 0.32 x
EV / EBITDA 7.02 x 4.46 x 5.18 x 6.01 x 6.07 x 5.94 x
EV / FCF -11.1 x 9.18 x 11.5 x 19 x 16.5 x 14.2 x
FCF Yield -9.04% 10.9% 8.71% 5.27% 6.05% 7.04%
Price to Book 1.47 x 0.76 x 0.82 x 0.74 x 0.73 x 0.71 x
Nbr of stocks (in thousands) 166,555 171,671 171,671 172,006 - -
Reference price 2 3.720 2.130 2.460 2.260 2.260 2.260
Announcement Date 8/26/21 8/25/22 8/21/23 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 1,612 1,696 2,073 2,458 2,538 2,608
EBITDA 1 - 108 130.1 140.5 141.9 140.5 142.3
EBIT 1 - 83.99 103.7 109.7 108.9 106.3 107.4
Operating Margin - 5.21% 6.12% 5.29% 4.43% 4.19% 4.12%
Earnings before Tax (EBT) 1 - 54.8 80.84 81.1 69.4 64.03 64.94
Net income 1 8.908 37.55 56.51 56.4 45.53 42.84 43.65
Net margin - 2.33% 3.33% 2.72% 1.85% 1.69% 1.67%
EPS 2 0.0300 0.5012 0.3333 0.3280 0.2677 0.2480 0.2516
Free Cash Flow 1 - -68.58 63.21 63.38 44.93 51.68 59.55
FCF margin - -4.25% 3.73% 3.06% 1.83% 2.04% 2.28%
FCF Conversion (EBITDA) - - 48.59% 45.11% 31.67% 36.77% 41.84%
FCF Conversion (Net income) - - 111.86% 112.38% 98.68% 120.62% 136.43%
Dividend per Share 2 - - 0.2200 0.2200 0.1763 0.1690 0.1670
Announcement Date 4/26/21 8/26/21 8/25/22 8/21/23 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2021 S2 2022 S1 2022 S2 2023 S1 2024 S1 2024 S2
Net sales 1 866.3 - - 999 1,203 1,266
EBITDA 1 - - - 70.6 71.3 70.2
EBIT 1 46.07 - - 55.46 54.6 55.8
Operating Margin 5.32% - - 5.55% 4.54% 4.41%
Earnings before Tax (EBT) - - - - - -
Net income 1 16.47 23.69 32.82 - 21.44 25.2
Net margin 1.9% - - - 1.78% 1.99%
EPS - - - - 0.1239 -
Dividend per Share 2 - - - 0.1100 0.0850 0.0820
Announcement Date 8/26/21 2/21/22 8/25/22 2/20/23 2/20/24 -
1AUD in Million2AUD
Estimates

Balance Sheet Analysis

Fiscal Period: June 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 139 214 306 464 465 457
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) - 1.286 x 1.647 x 2.176 x 3.27 x 3.308 x 3.209 x
Free Cash Flow 1 - -68.6 63.2 63.4 44.9 51.7 59.6
ROE (net income / shareholders' equity) - 13.7% 12.6% 11.5% 8.9% 8.07% 8.03%
ROA (Net income/ Total Assets) - 4.72% 5.8% 4.93% 6.33% 5.95% 5.9%
Assets 1 - 795.5 974.2 1,143 719.2 720.3 739.7
Book Value Per Share 2 - 2.520 2.790 3.000 3.060 3.110 3.200
Cash Flow per Share 2 - 0.7500 0.4400 0.4300 0.4800 0.4300 0.4500
Capex 1 - 125 11.6 10.5 11.5 11.8 12
Capex / Sales - 7.76% 0.69% 0.5% 0.47% 0.47% 0.46%
Announcement Date 4/26/21 8/26/21 8/25/22 8/21/23 - - -
1AUD in Million2AUD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Peter Warren Automotive Holdings Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
2.26 AUD
Average target price
2.908 AUD
Spread / Average Target
+28.69%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector New Car Dealers

1st Jan change Capi.
PETER WARREN AUTOMOTIVE HOLDINGS LIMITED Stock Peter Warren Automotive Holdings Limited
-7.38% 254M
LITHIA MOTORS, INC. Stock Lithia Motors, Inc.
-20.21% 7.2B
GROUP 1 AUTOMOTIVE, INC. Stock Group 1 Automotive, Inc.
-1.44% 3.97B
BILIA AB Stock Bilia AB
-0.30% 1.13B
ALI AL-GHANIM SONS AUTOMOTIVE COMPANY K.S.C.P. Stock Ali Al-Ghanim Sons Automotive Company K.S.C.P.
+3.69% 974M
LOOKERS Stock LOOKERS
-.--% 627M
BERJAYA PHILIPPINES INC. Stock Berjaya Philippines Inc.
+1.33% 572M
CHINA YONGDA AUTOMOBILES SERVICES HOLDINGS LIMITED Stock China Yongda Automobiles Services Holdings Limited
-29.01% 511M
CHINA MEIDONG AUTO HOLDINGS LIMITED Stock China MeiDong Auto Holdings Limited
-43.16% 464M
FUJIAN ZHANGZHOU DEVELOPMENT CO.,LTD. Stock Fujian Zhangzhou Development Co.,LTD.
-20.95% 454M
New Car Dealers
  1. Stock Market
  2. Equities
  3. PWR Stock
  4. Financials Peter Warren Automotive Holdings Limited