SCOTT TECHNOLOGY LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.51 NZD | -1.95% |
|
-9.06% | -26.39% |
Valuation
| Fiscal Period: August | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 235.6 | 258.2 | 207.9 | - | - |
| Enterprise Value (EV) 1 | 235.6 | 249.3 | 218.7 | 194.3 | 179.3 |
| P/E ratio | 18.6 x | 16.5 x | 19.6 x | 12.7 x | 10.3 x |
| Yield | - | 2.52% | 3.91% | 4.69% | 5.47% |
| Capitalization / Revenue | - | 0.97 x | 0.7 x | 0.63 x | 0.58 x |
| EV / Revenue | - | 0.93 x | 0.74 x | 0.59 x | 0.5 x |
| EV / EBITDA | - | 8.21 x | 7.19 x | 5.06 x | 4.1 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | - | 2.23 x | 1.57 x | 1.43 x | 1.3 x |
| Nbr of stocks (in thousands) | 79,852 | 81,199 | 81,199 | - | - |
| Reference price 2 | 2.950 | 3.180 | 2.560 | 2.560 | 2.560 |
| Announcement Date | 10/18/22 | 10/18/23 | - | - | - |
1NZD in Million2NZD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: August | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 267.5 | 295.6 | 331.5 | 361.5 |
| EBITDA 1 | - | 30.37 | 30.42 | 38.42 | 43.68 |
| EBIT 1 | - | 21.56 | 16.08 | 25.59 | 30.4 |
| Operating Margin | - | 8.06% | 5.44% | 7.72% | 8.41% |
| Earnings before Tax (EBT) 1 | - | - | 14.7 | 23.2 | 29.3 |
| Net income 1 | 12.64 | 15.52 | 10.61 | 16.69 | 21.1 |
| Net margin | - | 5.8% | 3.59% | 5.03% | 5.84% |
| EPS 2 | 0.1590 | 0.1930 | 0.1308 | 0.2009 | 0.2479 |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share 2 | - | 0.0800 | 0.1000 | 0.1200 | 0.1400 |
| Announcement Date | 10/18/22 | 10/18/23 | - | - | - |
1NZD in Million2NZD
Estimates
Balance Sheet Analysis
| Fiscal Period: August | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | 10.8 | - | - |
| Net Cash position 1 | - | 8.96 | - | 13.6 | 28.6 |
| Leverage (Debt/EBITDA) | - | - | 0.3547 x | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 15% | 7.8% | 11.1% | 12.5% |
| ROA (Net income/ Total Assets) | - | 6.99% | 5.92% | 9% | 10.3% |
| Assets 1 | - | 222.1 | 179.1 | 185.4 | 205 |
| Book Value Per Share 2 | - | 1.420 | 1.630 | 1.780 | 1.970 |
| Cash Flow per Share 2 | - | 0.2500 | 0.2800 | 0.3600 | 0.4000 |
| Capex 1 | - | 4.32 | 6.31 | 4.59 | 4.98 |
| Capex / Sales | - | 1.62% | 2.13% | 1.38% | 1.38% |
| Announcement Date | 10/18/22 | 10/18/23 | - | - | - |
1NZD in Million2NZD
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
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -24.93% | 124M | |
| +60.93% | 6.43B | |
| -4.00% | 3.4B | |
| +22.54% | 3.39B | |
| -6.72% | 2.23B | |
| -23.95% | 1.96B | |
| +5.01% | 1.89B | |
| -15.53% | 1.19B | |
| +8.93% | 1.05B | |
| -17.00% | 926M |
- Stock Market
- Equities
- SCT Stock
- Financials Scott Technology Limited
