|
Fiscal Period: July
|
2018 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Capitalization1 |
98,7 | 155 | 148 | 87,1 | 166 | - | - |
Enterprise Value (EV)1 |
331 | 155 | 266 | 106 | 176 | 167 | 150 |
P/E ratio |
-0,32x | -24,3x | 70,0x | 20,5x | 9,04x | 8,31x | 7,67x |
Yield |
- | - | - | - | - | 6,99% | 7,65% |
Capitalization / Revenue |
0,26x | - | 1,36x | 0,78x | 1,76x | 1,63x | 1,51x |
EV / Revenue |
0,88x | - | 2,43x | 0,94x | 1,86x | 1,64x | 1,36x |
EV / EBITDA |
4,64x | - | 9,87x | 4,91x | 6,13x | 5,22x | 4,35x |
Enterprise Value (EV) / FCF |
- | - | 31,7x | 8,58x | 16,3x | 7,41x | 4,96x |
FCF Yield |
- | - | 3,15% | 11,7% | 6,14% | 13,5% | 20,2% |
Price to Book |
0,62x | - | 0,83x | 0,47x | - | - | - |
Nbr of stocks (in thousands) |
182 746 | 2 117 995 | 2 120 095 | 2 124 055 | 2 442 026 | - | - |
Reference price (AUD) |
0,54 | 0,07 | 0,07 | 0,04 | 0,07 | 0,07 | 0,07 |
Announcement Date |
08/31/2018 | 08/27/2020 | 08/25/2021 | 08/25/2022 | - | - | - |
1 AUD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: July
|
2018 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Net sales1 |
374 | - | 109 | 112 | 94,6 | 102 | 110 |
EBITDA1 |
71,4 | - | 26,9 | 21,5 | 28,7 | 31,9 | 34,4 |
Operating profit (EBIT)1 |
59,9 | - | 17,7 | 12,7 | 25,4 | 29,1 | 31,3 |
Operating Margin |
16,0% | - | 16,2% | 11,4% | 26,8% | 28,6% | 28,5% |
Pre-Tax Profit (EBT)1 |
-380 | - | - | - | 17,9 | 28,9 | 31,3 |
Net income1 |
-307 | -3,99 | 1,46 | 5,26 | 18,6 | 20,2 | 21,9 |
Net margin |
-82,0% | - | 1,34% | 4,70% | 19,7% | 19,9% | 19,9% |
EPS2 |
-1,70 | 0,00 | 0,00 | 0,00 | 0,01 | 0,01 | 0,01 |
Free Cash Flow1 |
- | - | 8,37 | 12,3 | 10,8 | 22,5 | 30,2 |
FCF margin |
- | - | 7,67% | 11,0% | 11,4% | 22,1% | 27,5% |
FCF Conversion |
- | - | 31,1% | 57,3% | 37,6% | 70,4% | 87,8% |
Dividend per Share2 |
- | - | - | - | - | 0,00 | 0,01 |
Announcement Date |
08/31/2018 | 08/27/2020 | 08/25/2021 | 08/25/2022 | - | - | - |
1 AUD in Million 2 AUD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: July
|
2021 S2 |
2022 S1 |
2022 S2 |
Net sales1 |
56,6 | 54,7 | 57,2 |
EBITDA1 |
12,6 | 9,30 | 12,2 |
Operating profit (EBIT) |
- | - | - |
Operating Margin |
- | - | - |
Pre-Tax Profit (EBT) |
- | - | - |
Net income1 |
- | 5,10 | 0,18 |
Net margin |
- | 9,32% | 0,32% |
EPS2 |
- | - | - |
Dividend per Share |
- | - | - |
Announcement Date |
08/25/2021 | 02/23/2022 | 08/25/2022 |
1 AUD in Million 2 AUD |
|
|
|
Fiscal Period: July
|
2018 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Net Debt1 |
232 | - | 117 | 18,6 | 9,93 | 0,68 | - |
Net Cash position1 |
- | - | - | - | - | - | 16,3 |
Leverage (Debt / EBITDA) |
3,25x | - | 4,36x | 0,86x | 0,35x | 0,02x | -0,48x |
Free Cash Flow1 |
- | - | 8,37 | 12,3 | 10,8 | 22,5 | 30,2 |
ROE (Net Profit / Equities) |
10,7% | - | 13,1% | 10,2% | 9,49% | 9,41% | 9,39% |
Shareholders' equity1 |
-2 870 | - | 11,1 | 51,4 | 196 | 215 | 233 |
ROA (Net Profit / Asset) |
- | - | 5,75% | 5,14% | 5,17% | 5,45% | 5,75% |
Assets1 |
- | - | 25,4 | 102 | 360 | 371 | 381 |
Book Value Per Share |
0,86 | - | 0,08 | 0,09 | - | - | - |
Cash Flow per Share |
0,06 | - | - | - | - | - | - |
Capex1 |
23,5 | - | 2,66 | 3,09 | 3,74 | 4,02 | 4,34 |
Capex / Sales |
6,29% | - | 2,44% | 2,76% | 3,95% | 3,95% | 3,95% |
Announcement Date |
08/31/2018 | 08/27/2020 | 08/25/2021 | 08/25/2022 | - | - | - |
1 AUD in Million |
|
| |
|
Capitalization (AUD) |
166 057 734 |
Capitalization (USD) |
111 350 992 |
Net sales (AUD) |
111 843 000 |
Net sales (USD) |
74 996 982 |
Free-Float |
88,8% |
Free-Float capitalization (AUD) |
147 416 892 |
Free-Float capitalization (USD) |
98 851 266 |
Avg. Exchange 20 sessions (AUD) |
351 102 |
Avg. Exchange 20 sessions (USD) |
235 433 |
Average Daily Capital Traded |
0,21% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|