Financials Southern Cross Electrical Engineering Limited

Equities

SXE

AU000000SXE9

Construction & Engineering

Market Closed - Australian S.E. 02:10:44 2024-04-26 am EDT 5-day change 1st Jan Change
1.21 AUD +0.41% Intraday chart for Southern Cross Electrical Engineering Limited +1.68% +44.91%

Valuation

Fiscal Period: June 2019 2020 2021 2022 2024 2025 2026
Capitalization 1 126.4 109 133.9 153.4 318.5 - -
Enterprise Value (EV) 1 73.14 59.65 91.21 153.4 318.5 318.5 318.5
P/E ratio - 9.87 x 10.2 x 9.82 x 14.2 x 12.5 x 11.1 x
Yield 5.56% 6.82% 7.41% - 4.13% 4.96% 5.79%
Capitalization / Revenue 0.33 x 0.26 x 0.36 x - 0.62 x 0.56 x 0.53 x
EV / Revenue 0.33 x 0.26 x 0.36 x - 0.62 x 0.56 x 0.53 x
EV / EBITDA 5.35 x 5.05 x 4.53 x - 8.23 x 7.29 x 6.64 x
EV / FCF 14,605,540 x 11,450,375 x 4,871,686 x - - - -
FCF Yield 0% 0% 0% - - - -
Price to Book - - - - - - -
Nbr of stocks (in thousands) 234,067 247,614 248,050 260,007 263,215 - -
Reference price 2 0.5400 0.4400 0.5400 0.5900 1.210 1.210 1.210
Announcement Date 8/27/19 8/30/20 8/24/21 8/30/22 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2024 2025 2026
Net sales 1 386 415.1 370.2 - 515.5 567 595.4
EBITDA 1 23.65 21.57 29.6 - 38.7 43.7 48
EBIT 1 19.35 16.42 22.29 - 31.2 35.6 39.7
Operating Margin 5.01% 3.96% 6.02% - 6.05% 6.28% 6.67%
Earnings before Tax (EBT) 1 - 15.47 20.82 - 32.2 37 41.6
Net income 1 12.71 10.87 13.76 15.27 22.3 25.6 28.8
Net margin 3.29% 2.62% 3.72% - 4.33% 4.51% 4.84%
EPS 2 - 0.0446 0.0527 0.0601 0.0850 0.0970 0.1090
Free Cash Flow 8.654 9.515 27.5 - - - -
FCF margin 2.24% 2.29% 7.43% - - - -
FCF Conversion (EBITDA) 36.6% 44.11% 92.89% - - - -
FCF Conversion (Net income) 68.07% 87.53% 199.8% - - - -
Dividend per Share 2 0.0300 0.0300 0.0400 - 0.0500 0.0600 0.0700
Announcement Date 8/27/19 8/30/20 8/24/21 8/30/22 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2020 S1 2023 S1
Net sales 230.3 -
EBITDA 10.87 -
EBIT 8.396 -
Operating Margin 3.65% -
Earnings before Tax (EBT) 7.92 -
Net income 1 5.535 9.745
Net margin 2.4% -
EPS 2 0.0200 0.0382
Dividend per Share - -
Announcement Date 2/25/20 2/27/23
1AUD in Million2AUD
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2024 2025 2026
Net Debt - - - - - - -
Net Cash position 53.3 49.3 42.7 - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 8.65 9.52 27.5 - - - -
ROE (net income / shareholders' equity) 8.8% 7.1% 8.35% - 11.9% 12.9% 13.7%
ROA (Net income/ Total Assets) 5.3% 4.25% 4.59% - - - -
Assets 1 239.9 255.8 299.5 - - - -
Book Value Per Share - - - - - - -
Cash Flow per Share - - - - - - -
Capex 1 2.08 0.59 1.79 - 3.6 4 4.2
Capex / Sales 0.54% 0.14% 0.48% - 0.7% 0.71% 0.71%
Announcement Date 8/27/19 8/30/20 8/24/21 8/30/22 - - -
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

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
1.21 AUD
Average target price
1.5 AUD
Spread / Average Target
+23.97%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. SXE Stock
  4. Financials Southern Cross Electrical Engineering Limited