VEEM LTD |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.75 AUD | -2.51% |
|
0.00% | +59.09% |
| Apr. 10 | H&G High Conviction Reports Flat Performance for March Quarter | MT |
| Feb. 22 | Veem Shares Add 3% on Higher EPS, Fiscal H1 Profit, Revenue | MT |
Valuation
| Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 52 | 172.9 | 51.57 | 54.29 | 237.5 | - | - |
| Enterprise Value (EV) 1 | 52 | 172.9 | 58.45 | 67.01 | 249.2 | 247.3 | 245 |
| P/E ratio | 27.8 x | 35.9 x | 40.9 x | 13.2 x | 36.5 x | 31.8 x | 27.8 x |
| Yield | - | 0.5% | 1.13% | 1.28% | 0.82% | 0.93% | 1.08% |
| Capitalization / Revenue | - | 2.91 x | 0.95 x | 0.91 x | 3.16 x | 2.9 x | 2.71 x |
| EV / Revenue | - | 2.91 x | 1.08 x | 1.12 x | 3.32 x | 3.02 x | 2.8 x |
| EV / EBITDA | - | 17 x | 9.58 x | 6.73 x | 18 x | 15.5 x | 13.8 x |
| EV / FCF | - | 63,149,898 x | - | - | - | - | - |
| FCF Yield | - | 0% | - | - | - | - | - |
| Price to Book | - | - | 1.18 x | 1.16 x | 4.48 x | 4.04 x | 3.63 x |
| Nbr of stocks (in thousands) | 130,000 | 130,000 | 135,719 | 135,719 | 135,719 | - | - |
| Reference price 2 | 0.4000 | 1.330 | 0.3800 | 0.4000 | 1.750 | 1.750 | 1.750 |
| Announcement Date | 8/31/20 | 8/3/21 | 8/18/22 | 8/23/23 | - | - | - |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 59.5 | 54.2 | 59.58 | 75.13 | 81.96 | 87.59 |
| EBITDA 1 | - | 10.2 | 6.1 | 9.95 | 13.84 | 15.92 | 17.8 |
| EBIT 1 | - | 4.93 | 1.897 | 5.872 | 9.008 | 10.69 | 11.99 |
| Operating Margin | - | 8.29% | 3.5% | 9.86% | 11.99% | 13.04% | 13.69% |
| Earnings before Tax (EBT) 1 | - | - | 1.4 | 4.886 | 7.7 | 9.5 | 11 |
| Net income 1 | 2.47 | 4.9 | 1.266 | 4.112 | 6.5 | 7.4 | 8.5 |
| Net margin | - | 8.24% | 2.34% | 6.9% | 8.65% | 9.03% | 9.7% |
| EPS 2 | 0.0144 | 0.0370 | 0.009300 | 0.0303 | 0.0480 | 0.0550 | 0.0630 |
| Free Cash Flow | - | 2.738 | - | - | - | - | - |
| FCF margin | - | 4.6% | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | 26.84% | - | - | - | - | - |
| FCF Conversion (Net income) | - | 55.88% | - | - | - | - | - |
| Dividend per Share 2 | - | 0.006600 | 0.004300 | 0.005100 | 0.0144 | 0.0164 | 0.0189 |
| Announcement Date | 8/31/20 | 8/3/21 | 8/18/22 | 8/23/23 | - | - | - |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: June | 2021 S1 | 2022 S1 | 2023 S1 | 2023 S2 | 2024 S1 |
|---|---|---|---|---|---|
| Net sales 1 | 28.4 | - | - | 32.22 | 37.49 |
| EBITDA 1 | 5.7 | - | - | 5.8 | 6.9 |
| EBIT 1 | 3.86 | - | - | 3.617 | 4.574 |
| Operating Margin | 13.59% | - | - | 11.22% | 12.2% |
| Earnings before Tax (EBT) | - | - | - | - | - |
| Net income 1 | 3 | 0.3304 | 1.826 | 2.287 | 3.497 |
| Net margin | 10.56% | - | - | 7.1% | 9.33% |
| EPS 2 | 0.0230 | 0.002400 | 0.0135 | 0.0168 | 0.0258 |
| Dividend per Share 2 | 0.004300 | - | - | 0.001100 | 0.007700 |
| Announcement Date | 2/4/21 | 2/21/22 | 2/22/23 | 8/23/23 | 2/21/24 |
1AUD in Million2AUD
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 6.88 | 12.7 | 11.7 | 9.81 | 7.46 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 1.127 x | 1.278 x | 0.8457 x | 0.6165 x | 0.4192 x |
| Free Cash Flow | - | 2.74 | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 10.1% | 3.16% | 9.1% | 13.1% | 13.2% | 13.8% |
| ROA (Net income/ Total Assets) | - | 7.22% | 1.67% | 4.77% | 6.9% | 7.3% | 8% |
| Assets 1 | - | 67.89 | 75.67 | 86.28 | 94.2 | 101.4 | 106.2 |
| Book Value Per Share 2 | - | - | 0.3200 | 0.3400 | 0.3900 | 0.4300 | 0.4800 |
| Cash Flow per Share 2 | - | - | 0.0200 | 0.0500 | 0.0600 | 0.0800 | 0.0900 |
| Capex 1 | - | 3.55 | 4.95 | 5.19 | 4.04 | 4.54 | 5.05 |
| Capex / Sales | - | 5.97% | 9.13% | 8.7% | 5.37% | 5.54% | 5.76% |
| Announcement Date | 8/31/20 | 8/3/21 | 8/18/22 | 8/23/23 | - | - | - |
1AUD in Million2AUD
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
1.75
AUD
Average target price
1.497
AUD
Spread / Average Target
-14.48%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +59.09% | 155M | |
| +27.17% | 23.11B | |
| +19.61% | 15.54B | |
| +29.48% | 7.23B | |
| +6.70% | 6.63B | |
| +27.10% | 6.11B | |
| +16.78% | 5.04B | |
| -24.58% | 4.46B | |
| +99.72% | 4.27B | |
| +4.41% | 3.72B |
- Stock Market
- Equities
- VEE Stock
- Financials VEEM Ltd
