Stock BWX BWX LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials BWX Limited

Equities

BWX

AU000000BWX7

Personal Products

Market Closed - Australian S.E.
Other stock markets
 01:10:20 2023-03-23 am EDT 		5-day change 1st Jan Change
0.2 AUD +2.56% Intraday chart for BWX Limited -.--% -.--%
Jan. 11 PNB Consolidated Pty Limited has acquired Sukin Australia Pty Ltd from BWX Limited which is into voluntary administration. CI
2023 Australia Inc roiled by string of cyber attacks since late 2022 RE

Valuation

Fiscal Period: Juni 2017 2018 2019 2020 2021 2022
Capitalization 1 542.7 699.6 226.9 436.1 763.9 103.3
Enterprise Value (EV) 1 593.7 730.5 269.7 482.7 756.6 210.6
P/E ratio 42.9 x 34.3 x 23.7 x 29 x 32.4 x -0.3 x
Yield 1.14% 1.31% 1.48% 1.11% 0.75% -
Capitalization / Revenue 7.46 x 4.7 x 1.52 x 2.32 x 3.94 x 0.52 x
EV / Revenue 8.17 x 4.91 x 1.8 x 2.57 x 3.9 x 1.06 x
EV / EBITDA 22.5 x 18.9 x 13.6 x 18.3 x 26.3 x -18.9 x
EV / FCF 32.8 x -290 x -127 x 33.3 x 85.8 x -3.75 x
FCF Yield 3.05% -0.34% -0.79% 3% 1.17% -26.6%
Price to Book 5.47 x 2.59 x 0.79 x 1.46 x 2.13 x 1.7 x
Nbr of stocks (in thousands) 92,296 122,731 124,333 124,250 140,426 161,392
Reference price 2 5.880 5.700 1.825 3.510 5.440 0.6400
Announcement Date 8/15/17 8/28/18 8/22/19 8/20/20 8/26/21 12/18/22
1AUD in Million2AUD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2017 2018 2019 2020 2021 2022
Net sales 1 72.7 148.7 149.5 187.7 194.1 198.3
EBITDA 1 26.35 38.71 19.8 26.37 28.81 -11.14
EBIT 1 25.52 36.84 16.71 23.12 24.7 -20.46
Operating Margin 35.11% 24.77% 11.18% 12.32% 12.73% -10.31%
Earnings before Tax (EBT) 1 20.52 29 12.47 20.39 30.67 -351
Net income 1 13.45 19.22 9.538 15.17 23.68 -337
Net margin 18.5% 12.92% 6.38% 8.08% 12.2% -169.9%
EPS 2 0.1370 0.1660 0.0769 0.1210 0.1680 -2.142
Free Cash Flow 1 18.08 -2.519 -2.126 14.48 8.816 -56.1
FCF margin 24.87% -1.69% -1.42% 7.71% 4.54% -28.29%
FCF Conversion (EBITDA) 68.64% - - 54.9% 30.6% -
FCF Conversion (Net income) 134.48% - - 95.42% 37.23% -
Dividend per Share 2 0.0670 0.0745 0.0270 0.0390 0.0410 -
Announcement Date 8/15/17 8/28/18 8/22/19 8/20/20 8/26/21 12/18/22
1AUD in Million2AUD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Juni 2019 S1 2019 S2 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2023 S1
Net sales 1 68.1 81.5 84.1 103.6 84.54 109.5 103.4 79.67
EBITDA 1 7.098 14.2 11.6 19.3 11.7 21.74 11.46 -29.7
EBIT 5.745 - 8.7 - 8.153 - 6.18 -
Operating Margin 8.44% - 10.34% - 9.64% - 5.98% -
Earnings before Tax (EBT) - - 5.8 - - - 0.463 -
Net income - - 4.2 - 9.9 - -2.338 -
Net margin - - 4.99% - 11.71% - -2.26% -
EPS 2 - - - - - - - -0.5120
Dividend per Share - 0.0270 - 0.0390 - - - -
Announcement Date 2/21/19 8/22/19 2/20/20 8/20/20 2/25/21 8/26/21 2/24/22 2/26/23
1AUD in Million2AUD
Estimates

Balance Sheet Analysis

Fiscal Period: Juni 2017 2018 2019 2020 2021 2022
Net Debt 1 51 30.9 42.8 46.6 - 107
Net Cash position 1 - - - - 7.31 -
Leverage (Debt/EBITDA) 1.935 x 0.7981 x 2.162 x 1.768 x - -9.633 x
Free Cash Flow 1 18.1 -2.52 -2.13 14.5 8.82 -56.1
ROE (net income / shareholders' equity) 14.2% 10.4% 3.43% 5.19% 7.21% -150%
ROA (Net income/ Total Assets) 10.9% 8.42% 2.85% 3.65% 3.28% -2.96%
Assets 1 122.8 228.3 334.3 415.6 721 11,376
Book Value Per Share 2 1.080 2.200 2.300 2.400 2.560 0.3800
Cash Flow per Share 2 0.1200 0.1600 0.1000 0.2300 0.5000 0.1300
Capex 1 0.89 1.03 2.8 2.88 16.3 25.6
Capex / Sales 1.22% 0.69% 1.87% 1.54% 8.41% 12.92%
Announcement Date 8/15/17 8/28/18 8/22/19 8/20/20 8/26/21 12/18/22
1AUD in Million2AUD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Personal Products

1st Jan change Capi.
BWX LIMITED Stock BWX Limited
-.--% 26.08M
UNILEVER PLC Stock Unilever PLC
+8.76% 129B
COLGATE-PALMOLIVE COMPANY Stock Colgate-Palmolive Company
+14.18% 74.67B
HINDUSTAN UNILEVER LIMITED Stock Hindustan Unilever Limited
-16.59% 62.59B
ESTEE LAUDER Stock Estee Lauder
+0.82% 52.86B
KENVUE INC. Stock Kenvue Inc.
-12.40% 36.11B
BEIERSDORF Stock Beiersdorf
+3.54% 33.57B
ESSITY AB Stock Essity AB
+7.92% 17.29B
GODREJ CONSUMER PRODUCTS LIMITED Stock Godrej Consumer Products Limited
+6.30% 14.75B
DABUR INDIA LIMITED Stock Dabur India Limited
-8.65% 10.82B
Other Personal Products
  1. Stock Market
  2. Equities
  3. BWX Stock
  4. Financials BWX Limited