Delayed
OTC Markets
09:56:21 2024-05-14 am EDT
|
5-day change
|
1st Jan Change
|
7.185
USD
|
+64.98%
|
|
0.00%
|
+64.98%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
152
|
715.7
|
1,300
|
400.1
|
707.1
|
1,145
|
-
|
-
|
Enterprise Value (EV)
1 |
138.4
|
679
|
1,208
|
299.1
|
627
|
1,042
|
1,028
|
1,001
|
P/E ratio
|
42.5
x
|
54.1
x
|
100
x
|
35.5
x
|
89.8
x
|
217
x
|
140
x
|
56.8
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.01%
|
0.05%
|
0.28%
|
Capitalization / Revenue
|
1.5
x
|
4.06
x
|
3.98
x
|
0.94
x
|
1.79
x
|
2.31
x
|
1.86
x
|
1.53
x
|
EV / Revenue
|
1.36
x
|
3.85
x
|
3.7
x
|
0.7
x
|
1.58
x
|
2.1
x
|
1.67
x
|
1.34
x
|
EV / EBITDA
|
126
x
|
79.9
x
|
58.9
x
|
18.5
x
|
42.4
x
|
92.9
x
|
65.4
x
|
28.4
x
|
EV / FCF
|
38.2
x
|
26.9
x
|
51.6
x
|
37.7
x
|
32.2
x
|
44.8
x
|
50.7
x
|
33.2
x
|
FCF Yield
|
2.62%
|
3.72%
|
1.94%
|
2.66%
|
3.1%
|
2.23%
|
1.97%
|
3.01%
|
Price to Book
|
9.64
x
|
24.3
x
|
15.5
x
|
3.89
x
|
6.56
x
|
11.4
x
|
10.7
x
|
9.14
x
|
Nbr of stocks (in thousands)
|
112,557
|
113,423
|
120,453
|
120,515
|
120,252
|
118,703
|
-
|
-
|
Reference price
2 |
1.350
|
6.310
|
10.79
|
3.320
|
5.880
|
9.950
|
9.950
|
9.950
|
Announcement Date
|
7/30/19
|
7/27/20
|
7/26/21
|
8/15/22
|
8/14/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
101.6
|
176.3
|
326.3
|
426.3
|
396
|
496.6
|
615.7
|
747
|
EBITDA
1 |
1.1
|
8.5
|
20.5
|
16.2
|
14.8
|
11.21
|
15.71
|
35.32
|
EBIT
1 |
0.834
|
7.863
|
18.9
|
13.1
|
9.5
|
5.05
|
8.957
|
30.4
|
Operating Margin
|
0.82%
|
4.46%
|
5.79%
|
3.07%
|
2.4%
|
1.02%
|
1.45%
|
4.07%
|
Earnings before Tax (EBT)
1 |
0.982
|
8.017
|
19.16
|
13.25
|
11.9
|
8.911
|
13.03
|
32.08
|
Net income
1 |
3.764
|
13.91
|
13.95
|
11.97
|
8.3
|
5.641
|
8.525
|
21.11
|
Net margin
|
3.7%
|
7.89%
|
4.28%
|
2.81%
|
2.1%
|
1.14%
|
1.38%
|
2.83%
|
EPS
2 |
0.0318
|
0.1167
|
0.1075
|
0.0935
|
0.0655
|
0.0458
|
0.0708
|
0.1752
|
Free Cash Flow
1 |
3.624
|
25.27
|
23.43
|
7.942
|
19.44
|
23.28
|
20.28
|
30.18
|
FCF margin
|
3.57%
|
14.33%
|
7.18%
|
1.86%
|
4.91%
|
4.69%
|
3.29%
|
4.04%
|
FCF Conversion (EBITDA)
|
329.45%
|
297.32%
|
114.28%
|
49.02%
|
131.36%
|
207.54%
|
129.05%
|
85.43%
|
FCF Conversion (Net income)
|
96.28%
|
181.7%
|
167.91%
|
66.36%
|
234.24%
|
412.61%
|
237.84%
|
142.92%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.001430
|
0.004710
|
0.0277
|
Announcement Date
|
7/30/19
|
7/27/20
|
7/26/21
|
8/15/22
|
8/14/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Net sales
1 |
74.1
|
102.2
|
161.6
|
164.7
|
235.4
|
191
|
207.1
|
188.9
|
253.8
|
243.9
|
309.7
|
294.2
|
371.6
|
EBITDA
|
2.1
|
6.2
|
14.8
|
5.7
|
12
|
4.2
|
7.3
|
7.5
|
7.473
|
-
|
-
|
-
|
-
|
EBIT
|
1.992
|
5.87
|
14.27
|
4.634
|
10.6
|
2.5
|
5
|
4.6
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
2.69%
|
5.74%
|
8.83%
|
2.81%
|
4.5%
|
1.31%
|
2.41%
|
2.44%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
2.046
|
5.971
|
14.54
|
4.62
|
10.65
|
2.602
|
6.017
|
5.9
|
-
|
-
|
-
|
-
|
-
|
Net income
|
2.926
|
10.98
|
12.17
|
1.784
|
7.272
|
4.696
|
3.874
|
4.4
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
3.95%
|
10.75%
|
7.53%
|
1.08%
|
3.09%
|
2.46%
|
1.87%
|
2.33%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.0241
|
0.0926
|
0.0950
|
0.0125
|
0.0568
|
0.0367
|
0.0304
|
0.0351
|
0.0330
|
0.0240
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/3/20
|
7/27/20
|
2/1/21
|
7/26/21
|
2/8/22
|
8/15/22
|
2/13/23
|
8/14/23
|
2/12/24
|
-
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
13.5
|
36.7
|
91.4
|
101
|
80.1
|
103
|
117
|
144
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3.62
|
25.3
|
23.4
|
7.94
|
19.4
|
23.3
|
20.3
|
30.2
|
ROE (net income / shareholders' equity)
|
29.4%
|
38.6%
|
24.5%
|
12.8%
|
7.89%
|
5.34%
|
7.46%
|
18.6%
|
ROA (Net income/ Total Assets)
|
12.4%
|
17.8%
|
12.9%
|
7.51%
|
4.6%
|
3.3%
|
4.61%
|
12.3%
|
Assets
1 |
30.3
|
78.33
|
107.8
|
159.3
|
180.5
|
171.1
|
185
|
171.7
|
Book Value Per Share
2 |
0.1400
|
0.2600
|
0.7000
|
0.8500
|
0.9000
|
0.8700
|
0.9300
|
1.090
|
Cash Flow per Share
2 |
-
|
0.2100
|
0.1900
|
0.1000
|
0.1700
|
0.1100
|
0.1400
|
0.2500
|
Capex
1 |
0.54
|
0.23
|
1.08
|
5.45
|
2.56
|
3.25
|
3.63
|
4.56
|
Capex / Sales
|
0.53%
|
0.13%
|
0.33%
|
1.28%
|
0.65%
|
0.65%
|
0.59%
|
0.61%
|
Announcement Date
|
7/30/19
|
7/27/20
|
7/26/21
|
8/15/22
|
8/14/23
|
-
|
-
|
-
|
Last Close Price
9.95
AUD Average target price
11.38
AUD Spread / Average Target +14.38% Consensus |
1st Jan change
|
Capi.
|
---|
| +40.45% | 18.31B | | -5.48% | 13.05B | | -15.73% | 4.56B | | -2.10% | 2.74B | | +36.20% | 2.25B | | +23.10% | 1.11B | | +10.23% | 773M | | -3.80% | 585M | | -22.20% | 448M |
Other Home Furnishings Retailers
|