VEEM LTD

VEE
End-of-day quote. End-of-day quote  - 01/18
0.81AUD -1.22%
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: June 2020 2021
Net sales1 -52,4
EBITDA1 -8,60
Operating profit (EBIT)1 -4,70
Operating Margin -8,97%
Pre-Tax Profit (EBT)1 -4,00
Net income1 2,473,55
Net margin -6,77%
EPS2 0,010,03
Dividend per Share2 -0,01
Last update 08/31/202012/03/2020
1 AUD in Million
2 AUD
Estimates
Finances - Leverage
Fiscal Period: June 2020 2021
Net Debt1 -0,50
Net Cash position1 --
Leverage (Debt / EBITDA) -0,06x
Free Cash Flow1 -2,00
ROE (Net Profit / Equities) -8,45%
Shareholders' equity1 -42,0
ROA (Net Profit / Asset) -5,75%
Assets1 -61,7
Book Value Per Share --
Cash Flow per Share --
Capex1 -2,80
Capex / Sales -5,34%
Last update 08/31/202012/03/2020
1 AUD in Million
Estimates
Balance Sheet Analysis
Financial Ratios
Size 2021e 2022e
Capitalization 105 M AUD -
Entreprise Value (EV) 106 M AUD 110 M AUD
Valuation 2021e 2022e
P/E ratio (Price / EPS) 25,2x 19,2x
Capitalization / Revenue 2,01x 1,76x
EV / Revenue 2,02x 1,77x
EV / EBITDA 12,3x 9,84x
Yield (DPS / Price) 0,86% 1,28%
Price to book (Price / BVPS) - -
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 8,97% 10,6%
Operating Leverage (Delta EBIT / Delta Sales) - 2,50x
Net Margin (Net Profit / Revenue) 6,77% 7,45%
ROA (Net Profit / Asset) 5,75% 7,85%
ROE (Net Profit / Equities) 8,45% 11,2%
Rate of Dividend 21,8% 24,5%
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   5,34% 4,69%
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) 1,18x 0,95x
Financial Leverage (Net Debt / EBITDA) 0,06x 0,47x
Price Earning Ratio
EPS & Dividend