25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Bravura Solutions Ltd
Buy, Hold or Sell?

Let's analyze Bravura Solutions Ltd together

I guess you are interested in Bravura Solutions Ltd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Bravura Solutions Ltd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Bravura Solutions Ltd

I send you an email if I find something interesting about Bravura Solutions Ltd.

1. Quick Overview

1.1. Quick analysis of Bravura Solutions Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Bravura Solutions Ltd? (30 sec.)

How much money do you get?

How much money do you get?
A$0.00
When do you have the money?
1 year
How often do you get paid?
90.0%

What is your share worth?

Current worth
A$0.29
Expected worth in 1 year
A$0.32
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
A$0.03
Return On Investment
1.5%

For what price can you sell your share?

Current Price per Share
A$2.22
Expected price per share
A$1.9763701357466 - A$
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Bravura Solutions Ltd (5 min.)




Live pricePrice per Share (EOD)
A$2.22
Intrinsic Value Per Share
A$-0.04 - A$0.35
Total Value Per Share
A$0.25 - A$0.64

2.2. Growth of Bravura Solutions Ltd (5 min.)




Is Bravura Solutions Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$83.6m$78.7m$4.8m5.8%

How much money is Bravura Solutions Ltd making?

Current yearPrevious yearGrowGrow %
Making money$5.4m-$175.6m$181.1m3,298.3%
Net Profit Margin3.5%-113.1%--

How much money comes from the company's main activities?

2.3. Financial Health of Bravura Solutions Ltd (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Bravura Solutions Ltd?

Welcome investor! Bravura Solutions Ltd's management wants to use your money to grow the business. In return you get a share of Bravura Solutions Ltd.

First you should know what it really means to hold a share of Bravura Solutions Ltd. And how you can make/lose money.

Speculation

The Price per Share of Bravura Solutions Ltd is A$2.22. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Bravura Solutions Ltd.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Bravura Solutions Ltd, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is A$0.29. Based on the TTM, the Book Value Change Per Share is A$0.01 per quarter. Based on the YOY, the Book Value Change Per Share is A$-0.47 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is A$0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Bravura Solutions Ltd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 A$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per Share
Usd Eps0.010.5%0.010.5%-0.39-17.6%-0.05-2.1%-0.03-1.2%
Usd Book Value Change Per Share0.010.2%0.010.2%-0.29-13.1%-0.05-2.0%0.010.3%
Usd Dividend Per Share0.000.0%0.000.0%0.010.5%0.020.9%0.021.0%
Usd Total Gains Per Share0.010.2%0.010.2%-0.28-12.6%-0.03-1.2%0.031.3%
Usd Price Per Share0.68-0.68-0.29-1.37-1.29-
Price to Earnings Ratio56.84-56.84--0.75-34.62-34.25-
Price-to-Total Gains Ratio126.51-126.51--1.05-48.29-41.56-
Price to Book Ratio3.73-3.73-1.67-3.71-4.54-
Price-to-Total Gains Ratio126.51-126.51--1.05-48.29-41.56-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.388832
Number of shares720
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.02
Usd Book Value Change Per Share0.01-0.05
Usd Total Gains Per Share0.01-0.03
Gains per Quarter (720 shares)3.85-18.49
Gains per Year (720 shares)15.38-73.95
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1015556-130-84
203120112-260-158
304635168-390-232
406250224-520-306
507765280-650-380
609280336-780-454
7010895392-910-528
80123110448-1040-602
90138125504-1170-676
100154140560-1300-750

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.00.00.0100.0%2.01.00.066.7%4.01.00.080.0%7.03.00.070.0%8.04.08.040.0%
Book Value Change Per Share1.00.00.0100.0%2.01.00.066.7%4.01.00.080.0%8.02.00.080.0%15.05.00.075.0%
Dividend per Share0.00.01.00.0%2.00.01.066.7%4.00.01.080.0%9.00.01.090.0%11.00.09.055.0%
Total Gains per Share1.00.00.0100.0%2.01.00.066.7%4.01.00.080.0%8.02.00.080.0%15.05.00.075.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Bravura Solutions Ltd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.0090.0090%-0.466+5559%-0.072+945%0.012-28%
Book Value Per Share--0.2890.2890%0.281+3%0.549-47%0.405-29%
Current Ratio--1.9731.9730%1.667+18%1.846+7%1.534+29%
Debt To Asset Ratio--0.4170.4170%0.513-19%0.355+17%0.438-5%
Debt To Equity Ratio--0.7150.7150%1.052-32%0.589+21%0.555+29%
Dividend Per Share----0%0.018-100%0.031-100%0.034-100%
Enterprise Value--493341157.440493341157.4400%153999380.000+220%942468630.408-48%1129469406.785-56%
Eps--0.0190.0190%-0.626+3395%-0.075+493%-0.042+322%
Ev To Ebitda Ratio--16.98416.9840%-0.609+104%15.802+7%22.649-25%
Ev To Sales Ratio--1.9811.9810%0.620+219%3.653-46%4.597-57%
Free Cash Flow Per Share--0.0510.0510%-0.055+209%0.020+154%0.036+39%
Free Cash Flow To Equity Per Share--0.0320.0320%0.070-54%0.004+790%0.047-32%
Gross Profit Margin---15.361-15.3610%1.077-1526%-2.460-84%-0.611-96%
Intrinsic Value_10Y_max--0.354--------
Intrinsic Value_10Y_min---0.038--------
Intrinsic Value_1Y_max--0.036--------
Intrinsic Value_1Y_min--0.013--------
Intrinsic Value_3Y_max--0.108--------
Intrinsic Value_3Y_min--0.024--------
Intrinsic Value_5Y_max--0.180--------
Intrinsic Value_5Y_min--0.020--------
Market Cap995345844.480+50%498903157.440498903157.4400%210726380.000+137%987064230.408-49%927090425.428-46%
Net Profit Margin--0.0350.0350%-1.131+3309%-0.139+493%-0.099+382%
Operating Margin--0.0540.0540%-1.125+2182%-0.117+316%-0.067+224%
Operating Ratio--0.9500.9500%1.099-14%0.911+4%0.964-1%
Pb Ratio7.672+51%3.7323.7320%1.674+123%3.713+1%4.541-18%
Pe Ratio116.842+51%56.84256.8420%-0.751+101%34.625+64%34.251+66%
Price Per Share2.220+51%1.0801.0800%0.470+130%2.195-51%2.064-48%
Price To Free Cash Flow Ratio43.790+51%21.30321.3030%-8.536+140%-215.397+1111%-91.609+530%
Price To Total Gains Ratio260.047+51%126.509126.5090%-1.049+101%48.286+162%41.558+204%
Quick Ratio--1.8551.8550%1.581+17%1.748+6%1.455+28%
Return On Assets--0.0380.0380%-1.086+2937%-0.163+526%-0.110+388%
Return On Equity--0.0660.0660%-2.229+3495%-0.368+661%-0.143+318%
Total Gains Per Share--0.0090.0090%-0.448+5350%-0.041+581%0.046-82%
Usd Book Value--83624577.60083624577.6000%78769296.000+6%154522449.280-46%113871524.320-27%
Usd Book Value Change Per Share--0.0050.0050%-0.292+5559%-0.045+945%0.007-28%
Usd Book Value Per Share--0.1810.1810%0.176+3%0.344-47%0.253-29%
Usd Dividend Per Share----0%0.011-100%0.019-100%0.022-100%
Usd Enterprise Value--308634228.094308634228.0940%96342012.128+220%589608375.183-48%706596060.885-56%
Usd Eps--0.0120.0120%-0.392+3395%-0.047+493%-0.026+322%
Usd Free Cash Flow--14650926.40014650926.4000%-15444187.200+205%5682324.800+158%10262279.840+43%
Usd Free Cash Flow Per Share--0.0320.0320%-0.034+209%0.012+154%0.023+39%
Usd Free Cash Flow To Equity Per Share--0.0200.0200%0.044-54%0.002+790%0.029-32%
Usd Market Cap622688360.307+50%312113815.294312113815.2940%131830423.328+137%617507382.543-49%579987770.148-46%
Usd Price Per Share1.389+51%0.6760.6760%0.294+130%1.373-51%1.292-48%
Usd Profit--5490891.2005490891.2000%-175614678.400+3298%-20937455.680+481%-11825153.760+315%
Usd Revenue--155802552.000155802552.0000%155274545.600+0%159835044.480-3%143002901.057+9%
Usd Total Gains Per Share--0.0050.0050%-0.280+5350%-0.026+581%0.029-82%
 EOD+4 -4MRQTTM+0 -0YOY+31 -95Y+21 -1910Y+18 -22

3.3 Fundamental Score

Let's check the fundamental score of Bravura Solutions Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15116.842
Price to Book Ratio (EOD)Between0-17.672
Net Profit Margin (MRQ)Greater than00.035
Operating Margin (MRQ)Greater than00.054
Quick Ratio (MRQ)Greater than11.855
Current Ratio (MRQ)Greater than11.973
Debt to Asset Ratio (MRQ)Less than10.417
Debt to Equity Ratio (MRQ)Less than10.715
Return on Equity (MRQ)Greater than0.150.066
Return on Assets (MRQ)Greater than0.050.038
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of Bravura Solutions Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose2.240
Total1/1 (100.0%)

4. In-depth Analysis

4.1 About Bravura Solutions Ltd

Bravura Solutions Limited develops, licenses, and maintains administration and management software applications for the wealth management and funds administration sectors in Australia, the United Kingdom, New Zealand, and internationally. The company operates through two segments, Wealth Management and Funds Administration. It offers AdviceOS, a financial planning solution; Sonata, a wealth management solution for the administration of a range of wealth management products, including life insurance; Sonata Alta, a digital operating model for superannuation funds; Bravura Digital to enhance digital strategies; Pensions Dashboards ISP; Orchestrator that manages complex administrative processes; Garradin, a private wealth and portfolio administration solution for the administration of retail and wholesale wealth management, trusts and estates, SMSFs, managed accounts, fund accounting, and tax; and ePASS, an online portal that provides online services for superannuation members and employers. The company also provides Rufus enterprise solution that offers fund administration for transfer agencies; Rufus SaaS, a transfer agency solution that supports the global administration, servicing, and distribution of a range of investments; Babel solution, a financial messaging platform that connects to a range of financial product distributor platforms and the back-office functions of various markets using message media and formats; and taWeb, a digital platform for transfer agents and fund managers. In addition, it offers professional services, including consulting, data migration and services, software development, support, project management, and training services for its products, as well as managed and cloud services. The company was formerly known as Bravura Solutions Holdings Pty Ltd and changed its name to Bravura Solutions Limited in October 2016. Bravura Solutions Limited was founded in 2004 and is headquartered in Sydney, Australia.

Fundamental data was last updated by Penke on 2025-02-06 13:20:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is fair priced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is underpriced.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Bravura Solutions Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Bravura Solutions Ltd to the Software - Application industry mean.
  • A Net Profit Margin of 3.5% means that $0.04 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Bravura Solutions Ltd:

  • The MRQ is 3.5%. The company is making a profit. +1
  • The TTM is 3.5%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.5%TTM3.5%0.0%
TTM3.5%YOY-113.1%+116.6%
TTM3.5%5Y-13.9%+17.4%
5Y-13.9%10Y-9.9%-3.9%
4.3.1.2. Return on Assets

Shows how efficient Bravura Solutions Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Bravura Solutions Ltd to the Software - Application industry mean.
  • 3.8% Return on Assets means that Bravura Solutions Ltd generated $0.04 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Bravura Solutions Ltd:

  • The MRQ is 3.8%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.8%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.8%TTM3.8%0.0%
TTM3.8%YOY-108.6%+112.5%
TTM3.8%5Y-16.3%+20.2%
5Y-16.3%10Y-11.0%-5.3%
4.3.1.3. Return on Equity

Shows how efficient Bravura Solutions Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Bravura Solutions Ltd to the Software - Application industry mean.
  • 6.6% Return on Equity means Bravura Solutions Ltd generated $0.07 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Bravura Solutions Ltd:

  • The MRQ is 6.6%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 6.6%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.6%TTM6.6%0.0%
TTM6.6%YOY-222.9%+229.5%
TTM6.6%5Y-36.8%+43.4%
5Y-36.8%10Y-14.3%-22.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Bravura Solutions Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Bravura Solutions Ltd is operating .

  • Measures how much profit Bravura Solutions Ltd makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Bravura Solutions Ltd to the Software - Application industry mean.
  • An Operating Margin of 5.4% means the company generated $0.05  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Bravura Solutions Ltd:

  • The MRQ is 5.4%. The company is operating less efficient.
  • The TTM is 5.4%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ5.4%TTM5.4%0.0%
TTM5.4%YOY-112.5%+117.9%
TTM5.4%5Y-11.7%+17.1%
5Y-11.7%10Y-6.7%-5.0%
4.3.2.2. Operating Ratio

Measures how efficient Bravura Solutions Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software - Application industry mean).
  • An Operation Ratio of 0.95 means that the operating costs are $0.95 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Bravura Solutions Ltd:

  • The MRQ is 0.950. The company is less efficient in keeping operating costs low.
  • The TTM is 0.950. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.950TTM0.9500.000
TTM0.950YOY1.099-0.149
TTM0.9505Y0.911+0.039
5Y0.91110Y0.964-0.052
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Bravura Solutions Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Bravura Solutions Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Software - Application industry mean).
  • A Current Ratio of 1.97 means the company has $1.97 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Bravura Solutions Ltd:

  • The MRQ is 1.973. The company is able to pay all its short-term debts. +1
  • The TTM is 1.973. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.973TTM1.9730.000
TTM1.973YOY1.667+0.305
TTM1.9735Y1.846+0.127
5Y1.84610Y1.534+0.312
4.4.3.2. Quick Ratio

Measures if Bravura Solutions Ltd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Bravura Solutions Ltd to the Software - Application industry mean.
  • A Quick Ratio of 1.86 means the company can pay off $1.86 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Bravura Solutions Ltd:

  • The MRQ is 1.855. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.855. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.855TTM1.8550.000
TTM1.855YOY1.581+0.274
TTM1.8555Y1.748+0.107
5Y1.74810Y1.455+0.293
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Bravura Solutions Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Bravura Solutions Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Bravura Solutions Ltd to Software - Application industry mean.
  • A Debt to Asset Ratio of 0.42 means that Bravura Solutions Ltd assets are financed with 41.7% credit (debt) and the remaining percentage (100% - 41.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Bravura Solutions Ltd:

  • The MRQ is 0.417. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.417. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.417TTM0.4170.000
TTM0.417YOY0.513-0.096
TTM0.4175Y0.355+0.062
5Y0.35510Y0.438-0.083
4.5.4.2. Debt to Equity Ratio

Measures if Bravura Solutions Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Bravura Solutions Ltd to the Software - Application industry mean.
  • A Debt to Equity ratio of 71.5% means that company has $0.71 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Bravura Solutions Ltd:

  • The MRQ is 0.715. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.715. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.715TTM0.7150.000
TTM0.715YOY1.052-0.337
TTM0.7155Y0.589+0.126
5Y0.58910Y0.555+0.034
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Bravura Solutions Ltd generates.

  • Above 15 is considered overpriced but always compare Bravura Solutions Ltd to the Software - Application industry mean.
  • A PE ratio of 56.84 means the investor is paying $56.84 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Bravura Solutions Ltd:

  • The EOD is 116.842. Based on the earnings, the company is expensive. -2
  • The MRQ is 56.842. Based on the earnings, the company is expensive. -2
  • The TTM is 56.842. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD116.842MRQ56.842+60.000
MRQ56.842TTM56.8420.000
TTM56.842YOY-0.751+57.593
TTM56.8425Y34.625+22.217
5Y34.62510Y34.251+0.374
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Bravura Solutions Ltd:

  • The EOD is 43.790. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 21.303. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 21.303. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD43.790MRQ21.303+22.487
MRQ21.303TTM21.3030.000
TTM21.303YOY-8.536+29.839
TTM21.3035Y-215.397+236.700
5Y-215.39710Y-91.609-123.788
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Bravura Solutions Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Software - Application industry mean).
  • A PB ratio of 3.73 means the investor is paying $3.73 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Bravura Solutions Ltd:

  • The EOD is 7.672. Based on the equity, the company is overpriced. -1
  • The MRQ is 3.732. Based on the equity, the company is fair priced.
  • The TTM is 3.732. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD7.672MRQ3.732+3.940
MRQ3.732TTM3.7320.000
TTM3.732YOY1.674+2.059
TTM3.7325Y3.713+0.019
5Y3.71310Y4.541-0.828
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Bravura Solutions Ltd.

4.8.2. Funds holding Bravura Solutions Ltd

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2021-01-31Invesco Oppenheimer International Small-Mid Company Fund9.42-23290159--
2020-12-31Royce International Premier Fund4.52-11180629--
2020-10-31Vanguard International Stock Index-Total Intl Stock Indx1.53-3785907--
2021-02-28iShares Core MSCI EAFE ETF0.68-1671086--
2021-01-31DFA Asia Pacific Small Company Series0.67000003-1648593--
2020-12-31Vanguard Tax Managed Fund-Vanguard Developed Markets Index Fund0.62-1538510--
2021-02-28iShares MSCI EAFE Small Cap ETF0.44-1081214--
2020-12-31Calvert World Values International Opportunities Fund0.34-849619--
2020-10-31Vanguard Intl Equity Index Fds-FTSE All World ex U.S.Small Cap Index0.27-660731--
2021-02-28WisdomTree Tr-WisdomTree International Small Cap Dividend Fd0.21-526024--
Total 18.7000000304623247200.0%
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2020-06-302021-06-302022-06-302023-06-302024-06-30
Other Stockholders Equity  12,6531,59514,248-3,79510,453-3,1817,272-7,2720
Net Interest Income  -822-2,428-3,250717-2,5331,411-1,1221,959837
Total Other Income Expense Net -1,024-852-1,876-1,796-3,672-253,544-257,216257,973757



5.2. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in AUD. All numbers in thousands.

Summary
Total Assets229,204
Total Liabilities95,533
Total Stockholder Equity133,671
 As reported
Total Liabilities 95,533
Total Stockholder Equity+ 133,671
Total Assets = 229,204

Assets

Total Assets229,204
Total Current Assets154,812
Long-term Assets74,392
Total Current Assets
Cash And Cash Equivalents 89,971
Net Receivables 55,656
Other Current Assets 9,185
Total Current Assets  (as reported)154,812
Total Current Assets  (calculated)154,812
+/-0
Long-term Assets
Property Plant Equipment 27,822
Intangible Assets 35,584
Long-term Assets Other 7,209
Long-term Assets  (as reported)74,392
Long-term Assets  (calculated)70,615
+/- 3,777

Liabilities & Shareholders' Equity

Total Current Liabilities78,485
Long-term Liabilities20,347
Total Stockholder Equity133,671
Total Current Liabilities
Short-term Debt 4,600
Accounts payable 9,580
Other Current Liabilities 30,795
Total Current Liabilities  (as reported)78,485
Total Current Liabilities  (calculated)44,975
+/- 33,510
Long-term Liabilities
Capital Lease Obligations 17,408
Long-term Liabilities  (as reported)20,347
Long-term Liabilities  (calculated)17,408
+/- 2,939
Total Stockholder Equity
Common Stock432,867
Retained Earnings -313,116
Accumulated Other Comprehensive Income 13,920
Other Stockholders Equity 0
Total Stockholder Equity (as reported)133,671
Total Stockholder Equity (calculated)133,671
+/-0
Other
Capital Stock432,867
Cash and Short Term Investments 89,971
Common Stock Shares Outstanding 461,947
Current Deferred Revenue33,054
Liabilities and Stockholders Equity 229,204
Net Debt -72,563
Net Invested Capital 133,671
Net Working Capital 76,327
Property Plant and Equipment Gross 102,473
Short Long Term Debt Total 17,408



5.3. Balance Sheets Structured

Currency in AUD. All numbers in thousands.

 Trend2024-06-302023-06-302022-06-302021-06-302020-06-302019-06-302018-06-302017-06-302016-06-302015-06-302014-06-302013-06-302012-06-302011-06-302010-06-302009-06-302008-06-302007-06-302006-06-302005-06-30
> Total Assets 
16,198
63,643
177,121
183,768
208,096
216,031
173,787
180,297
179,942
251,777
166,818
147,700
182,015
212,325
380,173
434,845
465,875
456,704
258,386
229,204
229,204258,386456,704465,875434,845380,173212,325182,015147,700166,818251,777179,942180,297173,787216,031208,096183,768177,12163,64316,198
   > Total Current Assets 
0
0
0
0
0
0
0
0
43,354
47,290
48,711
26,900
58,391
81,170
236,627
164,780
144,734
126,784
169,112
154,812
154,812169,112126,784144,734164,780236,62781,17058,39126,90048,71147,29043,35400000000
       Cash And Cash Equivalents 
2,489
27,767
7,320
2,717
4,037
6,548
3,744
4,591
13,754
18,425
18,882
3,000
17,071
36,941
194,797
99,080
73,570
48,672
75,749
89,971
89,97175,74948,67273,57099,080194,79736,94117,0713,00018,88218,42513,7544,5913,7446,5484,0372,7177,32027,7672,489
       Short-term Investments 
37
672
19
501
0
0
0
0
0
529
596
751
878
1,030
1,477
2,059
1,525
1,526
1,781
0
01,7811,5261,5252,0591,4771,030878751596529000005011967237
       Net Receivables 
3,161
8,075
41,948
40,027
40,485
26,339
28,495
35,259
26,383
22,594
25,622
19,000
36,331
38,031
33,992
57,739
60,844
68,832
82,844
55,656
55,65682,84468,83260,84457,73933,99238,03136,33119,00025,62222,59426,38335,25928,49526,33940,48540,02741,9488,0753,161
       Inventory 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,562
6,389
10,941
13,465
13,867
0
013,86713,46510,9416,3895,56200000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
136,588
204,487
118,107
120,800
119,191
124,279
134,768
270,065
321,141
329,920
89,274
74,392
74,39289,274329,920321,141270,065134,768124,279119,191120,800118,107204,487136,58800000000
       Property Plant Equipment 
1,115
1,917
3,843
12,329
10,844
8,265
6,024
13,003
14,183
12,746
12,263
10,900
9,225
11,588
21,222
63,380
54,419
48,956
38,578
27,822
27,82238,57848,95654,41963,38021,22211,5889,22510,90012,26312,74614,18313,0036,0248,26510,84412,3293,8431,9171,115
       Goodwill 
5,355
14,527
55,220
56,299
70,710
71,887
52,879
53,080
54,142
128,697
73,209
73,209
73,209
73,209
73,209
135,490
164,590
163,031
0
0
00163,031164,590135,49073,20973,20973,20973,20973,209128,69754,14253,08052,87971,88770,71056,29955,22014,5275,355
       Long Term Investments 
0
0
0
0
0
0
0
0
0
649
193
7
0
0
0
0
0
0
0
0
000000007193649000000000
       Intangible Assets 
8,883
23,082
115,838
111,206
136,949
154,627
120,987
114,946
59,538
55,793
31,318
105,700
36,757
39,482
40,337
196,225
252,562
264,061
36,390
35,584
35,58436,390264,061252,562196,22540,33739,48236,757105,70031,31855,79359,538114,946120,987154,627136,949111,206115,83823,0828,883
       Long-term Assets Other 
0
0
0
0
0
0
0
0
8,725
6,602
1,124
-100
-4,433
-6,876
-8,778
-135,490
-164,590
-163,031
8,629
7,209
7,2098,629-163,031-164,590-135,490-8,778-6,876-4,433-1001,1246,6028,72500000000
> Total Liabilities 
10,242
15,084
86,822
96,320
118,871
84,881
66,782
73,673
68,643
174,944
178,940
62,000
76,033
98,139
88,716
124,092
136,091
121,828
132,476
95,533
95,533132,476121,828136,091124,09288,71698,13976,03362,000178,940174,94468,64373,67366,78284,881118,87196,32086,82215,08410,242
   > Total Current Liabilities 
7,722
12,298
50,734
50,710
74,109
53,211
37,928
61,260
40,304
52,448
60,774
55,000
70,616
88,391
76,926
74,448
80,000
80,953
101,433
78,485
78,485101,43380,95380,00074,44876,92688,39170,61655,00060,77452,44840,30461,26037,92853,21174,10950,71050,73412,2987,722
       Short-term Debt 
0
0
0
0
0
0
0
0
-18,966
-15,657
-16,358
9,000
5,737
12,183
33,267
7,823
7,902
8,293
7,115
4,600
4,6007,1158,2937,9027,82333,26712,1835,7379,000-16,358-15,657-18,96600000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
126,285
12,152
9,000
5,737
12,183
0
0
0
0
0
0
00000012,1835,7379,00012,152126,285000000000
       Accounts payable 
1,147
289
8,329
10,152
5,479
2,215
3,961
3,700
4,228
5,741
6,410
5,500
6,455
4,961
6,340
5,730
5,519
6,898
12,033
9,580
9,58012,0336,8985,5195,7306,3404,9616,4555,5006,4105,7414,2283,7003,9612,2155,47910,1528,3292891,147
       Other Current Liabilities 
5,595
11,645
42,039
38,796
44,671
39,539
29,983
34,222
13,664
17,592
19,107
14,400
42,476
33,098
70,586
29,020
34,684
34,494
45,508
30,795
30,79545,50834,49434,68429,02070,58633,09842,47614,40019,10717,59213,66434,22229,98339,53944,67138,79642,03911,6455,595
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
28,339
122,496
118,166
7,000
5,417
6,936
11,790
49,644
56,091
40,875
31,043
20,347
20,34731,04340,87556,09149,64411,7906,9365,4177,000118,166122,49628,33900000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
109,600
0
0
0
34,507
28,860
22,287
20,670
0
020,67022,28728,86034,507000109,60000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
18,966
15,657
16,358
-9,000
-5,737
-12,183
-33,267
34,507
28,860
22,287
20,670
12,808
12,80820,67022,28728,86034,507-33,267-12,183-5,737-9,00016,35815,65718,96600000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
156
1,606
7,347
11,342
0
0
0
00011,3427,3471,6061560000000000000
> Total Stockholder Equity
5,959
48,559
90,299
87,448
89,225
131,150
107,005
106,624
111,299
76,833
-12,122
85,700
105,982
114,186
291,457
310,753
329,784
334,876
125,910
133,671
133,671125,910334,876329,784310,753291,457114,186105,98285,700-12,12276,833111,299106,624107,005131,15089,22587,44890,29948,5595,959
   Common Stock
4,890
47,090
85,565
85,533
85,533
137,788
137,775
133,377
132,758
29,440
30,070
185,000
184,989
184,989
347,182
351,727
354,584
357,581
432,867
432,867
432,867432,867357,581354,584351,727347,182184,989184,989185,00030,07029,440132,758133,377137,775137,78885,53385,53385,56547,0904,890
   Retained Earnings 
1,069
828
4,724
3,236
4,874
0
0
0
-22,327
-7,545
-97,030
-106,200
-89,065
-81,317
-68,666
-53,627
-39,048
-33,158
-321,893
-313,116
-313,116-321,893-33,158-39,048-53,627-68,666-81,317-89,065-106,200-97,030-7,545-22,3270004,8743,2364,7248281,069
   Capital Surplus 00000000000000000000
   Treasury Stock00000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
54,938
54,838
6,800
10,058
10,514
0
12,653
14,248
10,453
7,272
0
07,27210,45314,24812,653010,51410,0586,80054,83854,938000000000



5.4. Balance Sheets

Currency in AUD. All numbers in thousands.




5.5. Cash Flows

Currency in AUD. All numbers in thousands.