Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
2.49 AUD | +5.96% | +3.32% | +6.41% |
Valuation
Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Capitalization 1 | 458.6 | 787.5 | 729 | - | - |
Enterprise Value (EV) 1 | 563.3 | 933.6 | 616.8 | 640.8 | 654.9 |
P/E ratio | 24.4 x | 35.4 x | 27.3 x | 19.8 x | 16.2 x |
Yield | 2.56% | 2.04% | 3.23% | 3.35% | 3.8% |
Capitalization / Revenue | 6.16 x | 10.7 x | 8.36 x | 6.58 x | 5.29 x |
EV / Revenue | 7.56 x | 12.7 x | 7.07 x | 5.79 x | 4.75 x |
EV / EBITDA | 17.2 x | 27.3 x | 14.8 x | 11.3 x | 9.34 x |
EV / FCF | - | -40 x | -3.84 x | -49.7 x | 8.84 x |
FCF Yield | - | -2.5% | -26.1% | -2.01% | 11.3% |
Price to Book | 1.04 x | 2.18 x | 1.52 x | 1.47 x | 1.41 x |
Nbr of stocks (in thousands) | 294,000 | 292,756 | 292,756 | - | - |
Reference price 2 | 1.560 | 2.690 | 2.490 | 2.490 | 2.490 |
Announcement Date | 8/4/22 | 8/22/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Net sales 1 | 74.5 | 73.4 | 87.19 | 110.8 | 137.8 |
EBITDA 1 | 32.74 | 34.18 | 41.55 | 56.84 | 70.13 |
EBIT 1 | 34.93 | 32.27 | 39.34 | 54.56 | 67.82 |
Operating Margin | 46.89% | 43.97% | 45.12% | 49.26% | 49.2% |
Earnings before Tax (EBT) 1 | 23.5 | 31.83 | 39.32 | 54.04 | 67.32 |
Net income 1 | 18.9 | 22.54 | 26.99 | 37.85 | 47.11 |
Net margin | 25.37% | 30.71% | 30.96% | 34.18% | 34.18% |
EPS 2 | 0.0640 | 0.0759 | 0.0913 | 0.1257 | 0.1540 |
Free Cash Flow 1 | - | -23.36 | -160.8 | -12.9 | 74.05 |
FCF margin | - | -31.83% | -184.38% | -11.65% | 53.72% |
FCF Conversion (EBITDA) | - | - | - | - | 105.59% |
FCF Conversion (Net income) | - | - | - | - | 157.18% |
Dividend per Share 2 | 0.0400 | 0.0550 | 0.0803 | 0.0833 | 0.0947 |
Announcement Date | 8/4/22 | 8/22/23 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: June | 2022 S2 | 2023 S1 | 2023 S2 | 2024 S1 | 2024 S2 | 2025 S1 | 2025 S2 |
---|---|---|---|---|---|---|---|
Net sales | 30.14 | 35.41 | 38 | 42.52 | - | - | - |
EBITDA 1 | - | - | 17.84 | 19.26 | 21.2 | 25.7 | 28.9 |
EBIT 1 | 18.32 | 15.48 | 16.82 | 18.36 | 19.9 | 24.4 | 27.6 |
Operating Margin | 60.77% | 43.72% | 44.26% | 43.18% | - | - | - |
Earnings before Tax (EBT) 1 | - | - | 16.53 | - | 19.9 | 24.4 | 27.6 |
Net income 1 | - | - | - | - | 13.9 | 17.1 | 19.3 |
Net margin | - | - | - | - | - | - | - |
EPS 2 | - | - | 0.0397 | - | 0.0480 | 0.0550 | 0.0590 |
Dividend per Share 2 | - | - | 0.0400 | 0.0225 | 0.0580 | 0.0250 | 0.0600 |
Announcement Date | 8/4/22 | 2/21/23 | 8/22/23 | 2/21/24 | - | - | - |
Balance Sheet Analysis
Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Net Debt 1 | 105 | 146 | - | - | - |
Net Cash position 1 | - | - | 112 | 88.2 | 74.1 |
Leverage (Debt/EBITDA) | 3.198 x | 4.275 x | - | - | - |
Free Cash Flow 1 | - | -23.4 | -161 | -12.9 | 74.1 |
ROE (net income / shareholders' equity) | 9.38% | 6.29% | 7.53% | 9.66% | 11.5% |
ROA (Net income/ Total Assets) | - | 2.9% | - | - | - |
Assets 1 | - | 776.4 | - | - | - |
Book Value Per Share 2 | 1.500 | 1.240 | 1.640 | 1.700 | 1.770 |
Cash Flow per Share 2 | - | -0.0800 | 0.1600 | 0.1100 | 0.1600 |
Capex 1 | - | 0.47 | 116 | 62.2 | 78.1 |
Capex / Sales | - | 0.64% | 133.07% | 56.11% | 56.66% |
Announcement Date | 8/4/22 | 8/22/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+6.41% | 475M | |
-6.03% | 113B | |
-3.98% | 87.91B | |
+20.96% | 63.76B | |
+5.29% | 61.9B | |
+10.12% | 42.86B | |
+7.95% | 40.84B | |
+18.92% | 34.58B | |
+5.88% | 25.48B | |
-5.25% | 22.13B |
- Stock Market
- Equities
- QAL Stock
- Financials Qualitas Limited