Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
2.9 AUD | +1.05% | +2.11% | +9.02% |
Feb. 22 | Transcript : Regal Partners Limited, 2023 Earnings Call, Feb 22, 2024 | |
Feb. 22 | Regal Partners Posts Lower 2023 Profit on Higher Personnel, Other Expenses | MT |
Valuation
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Capitalization 1 | 870.6 | 684.5 | 738.8 | - | - |
Enterprise Value (EV) 1 | 830.8 | 667.3 | 738 | 715.3 | 678.3 |
P/E ratio | 62.5 x | 475 x | 22.8 x | 16.1 x | 12.4 x |
Yield | 1.17% | 1.88% | 4.67% | 5.7% | 6.51% |
Capitalization / Revenue | 9.1 x | 6.5 x | 3.63 x | 3.1 x | 2.77 x |
EV / Revenue | 8.68 x | 6.34 x | 3.63 x | 3 x | 2.54 x |
EV / EBITDA | 18.9 x | 13.2 x | 7.73 x | 5.99 x | 4.97 x |
EV / FCF | -37.1 x | -20 x | 12.1 x | 8.63 x | 6.97 x |
FCF Yield | -2.69% | -5.01% | 8.24% | 11.6% | 14.3% |
Price to Book | - | 1.31 x | 1.29 x | 1.31 x | 1.3 x |
Nbr of stocks (in thousands) | 253,815 | 257,346 | 254,746 | - | - |
Reference price 2 | 3.430 | 2.660 | 2.900 | 2.900 | 2.900 |
Announcement Date | 2/23/23 | 2/21/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Net sales 1 | 95.7 | 105.3 | 203.4 | 238.1 | 267.2 |
EBITDA 1 | 43.97 | 50.67 | 95.48 | 119.5 | 136.4 |
EBIT 1 | 37.2 | 45.22 | 92.73 | 118 | 137.9 |
Operating Margin | 38.87% | 42.95% | 45.58% | 49.57% | 51.63% |
Earnings before Tax (EBT) 1 | - | 12.28 | 77.8 | 106.2 | 141.3 |
Net income 1 | 11.6 | 1.596 | 44.49 | 63.37 | 81.95 |
Net margin | 12.12% | 1.52% | 21.87% | 26.61% | 30.67% |
EPS 2 | 0.0548 | 0.005600 | 0.1273 | 0.1806 | 0.2337 |
Free Cash Flow 1 | -22.37 | -33.44 | 60.83 | 82.9 | 97.3 |
FCF margin | -23.37% | -31.76% | 29.9% | 34.82% | 36.42% |
FCF Conversion (EBITDA) | - | - | 63.71% | 69.4% | 71.36% |
FCF Conversion (Net income) | - | - | 136.73% | 130.83% | 118.73% |
Dividend per Share 2 | 0.0400 | 0.0500 | 0.1354 | 0.1654 | 0.1888 |
Announcement Date | 2/23/23 | 2/21/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 | 2024 S1 | 2024 S2 | 2025 S1 | 2026 S1 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | - | 52.1 | 47.6 | 57.68 | 101.2 | 109.3 | 118 | 135.4 |
EBITDA 1 | - | - | - | - | 38.1 | 46.7 | - | - |
EBIT 1 | - | - | - | 25.13 | 34.7 | 43.1 | 47 | 67.1 |
Operating Margin | - | - | - | 43.56% | 34.29% | 39.43% | 39.83% | 49.56% |
Earnings before Tax (EBT) 1 | - | - | - | 9.588 | 34.7 | 43.1 | 47 | 68.7 |
Net income 1 | 4.928 | - | - | 5.457 | 22.1 | 28 | 32.1 | 50.8 |
Net margin | - | - | - | 9.46% | 21.84% | 25.62% | 27.2% | 37.52% |
EPS 2 | 0.0324 | - | - | 0.0209 | 0.0630 | 0.0800 | - | - |
Dividend per Share 2 | - | 0.0400 | 0.0500 | 0.0500 | 0.0730 | 0.0900 | 0.0880 | 0.1020 |
Announcement Date | 8/23/22 | 2/23/23 | 8/23/23 | 2/21/24 | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - |
Net Cash position 1 | 39.8 | 17.2 | 0.73 | 23.5 | 60.5 |
Leverage (Debt/EBITDA) | - | - | - | - | - |
Free Cash Flow 1 | -22.4 | -33.4 | 60.8 | 82.9 | 97.3 |
ROE (net income / shareholders' equity) | 9.77% | 6.49% | 10.3% | 12.8% | 14.7% |
ROA (Net income/ Total Assets) | 7.57% | 5.56% | 9.65% | 12% | 13.9% |
Assets 1 | 153.2 | 28.69 | 460.9 | 528.1 | 591.3 |
Book Value Per Share 2 | - | 2.030 | 2.250 | 2.210 | 2.230 |
Cash Flow per Share 2 | - | 0.0600 | 0.2400 | 0.2700 | 0.3100 |
Capex 1 | 2.85 | 0.92 | 1.17 | 1.25 | 1.35 |
Capex / Sales | 2.98% | 0.88% | 0.58% | 0.52% | 0.5% |
Announcement Date | 2/23/23 | 2/21/24 | - | - | - |
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. | |
---|---|---|
+9.02% | 482M | |
-6.03% | 113B | |
-3.98% | 87.91B | |
+20.96% | 63.76B | |
+5.29% | 61.9B | |
+10.12% | 42.86B | |
+7.95% | 40.84B | |
+18.92% | 34.58B | |
+5.88% | 25.48B | |
-5.25% | 22.13B |
- Stock Market
- Equities
- RPL Stock
- Financials Regal Partners Limited