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

Embelton Ltd
Buy, Hold or Sell?

Let's analyze Embelton together

I guess you are interested in Embelton 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 Embelton 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 Embelton Ltd

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

1. Quick Overview

1.1. Quick analysis of Embelton (30 sec.)










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

How much money do you get?

How much money do you get?
A$0.87
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
A$9.34
Expected worth in 1 year
A$10.25
How sure are you?
100.0%

+ What do you gain per year?

Total Gains per Share
A$2.31
Return On Investment
27.3%

For what price can you sell your share?

Current Price per Share
A$8.46
Expected price per share
A$8.46 - A$8.46
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Embelton (5 min.)




Live pricePrice per Share (EOD)
A$8.46
Intrinsic Value Per Share
A$14.48 - A$31.52
Total Value Per Share
A$23.83 - A$40.87

2.2. Growth of Embelton (5 min.)




Is Embelton growing?

Current yearPrevious yearGrowGrow %
How rich?$12.4m$12.1m$302.9k2.4%

How much money is Embelton making?

Current yearPrevious yearGrowGrow %
Making money$780.7k$588.7k$192k24.6%
Net Profit Margin1.8%1.3%--

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

2.3. Financial Health of Embelton (5 min.)




2.4. Comparing to competitors in the Building Products & Equipment industry (5 min.)




  Industry Rankings (Building Products & Equipment)  


Richest
#197 / 215

Most Revenue
#162 / 215

Most Profit
#139 / 215

Most Efficient
#128 / 215
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Embelton?

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

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

Speculation

The Price per Share of Embelton is A$8.46. 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 Embelton.
  • 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 Embelton, 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$9.34. Based on the TTM, the Book Value Change Per Share is A$0.23 per quarter. Based on the YOY, the Book Value Change Per Share is A$0.14 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$0.35 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Embelton.

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 Eps0.364.3%0.364.3%0.273.2%0.394.6%0.485.6%
Usd Book Value Change Per Share0.141.7%0.141.7%0.081.0%0.172.0%0.242.8%
Usd Dividend Per Share0.222.6%0.222.6%0.192.2%0.222.6%0.242.9%
Usd Total Gains Per Share0.364.2%0.364.2%0.273.2%0.394.6%0.485.6%
Usd Price Per Share5.87-5.87-6.50-6.45-6.44-
Price to Earnings Ratio16.23-16.23-23.84-18.10-14.96-
Price-to-Total Gains Ratio16.44-16.44-24.04-18.10-14.96-
Price to Book Ratio1.01-1.01-1.15-1.16-1.30-
Price-to-Total Gains Ratio16.44-16.44-24.04-18.10-14.96-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share5.240124
Number of shares190
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.220.22
Usd Book Value Change Per Share0.140.17
Usd Total Gains Per Share0.360.39
Gains per Quarter (190 shares)67.8773.80
Gains per Year (190 shares)271.47295.22
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1165107261169126285
2330213532339252580
3494320803508377875
465942710746785031170
582453413458476291465
6989640161610177551760
71153747188711868802055
813188542158135610062350
914839602429152511322645
10164810672700169512582940

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%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%25.02.09.069.4%
Book Value Change Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%35.01.00.097.2%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%33.00.03.091.7%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%35.01.00.097.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Embelton 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--0.2270.2270%0.137+66%0.267-15%0.380-40%
Book Value Per Share--9.3459.3450%9.118+2%8.985+4%8.046+16%
Current Ratio--2.1722.1720%1.592+36%1.829+19%2.036+7%
Debt To Asset Ratio--0.3120.3120%0.471-34%0.437-29%0.422-26%
Debt To Equity Ratio--0.4530.4530%0.889-49%0.800-43%0.756-40%
Dividend Per Share--0.3500.3500%0.300+17%0.360-3%0.390-10%
Enterprise Value--13143890.80013143890.8000%5556530.000+137%7500545.360+75%9508056.400+38%
Eps--0.5840.5840%0.440+33%0.628-7%0.770-24%
Ev To Ebitda Ratio--4.8324.8320%1.892+155%2.435+98%3.040+59%
Ev To Sales Ratio--0.1880.1880%0.075+152%0.107+76%0.176+7%
Free Cash Flow Per Share--3.6143.6140%1.627+122%1.210+199%0.547+560%
Free Cash Flow To Equity Per Share--0.6640.6640%-0.115+117%0.139+378%0.085+684%
Gross Profit Margin---4.674-4.6740%-7.042+51%-5.227+12%-4.161-11%
Intrinsic Value_10Y_max--31.523--------
Intrinsic Value_10Y_min--14.484--------
Intrinsic Value_1Y_max--1.634--------
Intrinsic Value_1Y_min--0.783--------
Intrinsic Value_3Y_max--6.072--------
Intrinsic Value_3Y_min--2.946--------
Intrinsic Value_5Y_max--11.910--------
Intrinsic Value_5Y_min--5.742--------
Market Cap18255495.600-12%20456512.80020456512.8000%22657530.000-10%22476269.760-9%22420165.400-9%
Net Profit Margin--0.0180.0180%0.013+41%0.019-6%0.030-40%
Operating Margin--0.0300.0300%0.026+17%0.033-9%0.046-34%
Operating Ratio--0.9700.9700%1.787-46%1.288-25%1.117-13%
Pb Ratio0.905-12%1.0141.0140%1.152-12%1.161-13%1.303-22%
Pe Ratio14.483-12%16.22916.2290%23.839-32%18.097-10%14.964+8%
Price Per Share8.460-12%9.4809.4800%10.500-10%10.416-9%10.390-9%
Price To Free Cash Flow Ratio2.341-12%2.6232.6230%6.455-59%3.999-34%-75.754+2988%
Price To Total Gains Ratio14.670-12%16.43916.4390%24.043-32%18.098-9%14.959+10%
Quick Ratio--1.0021.0020%0.599+67%0.747+34%0.801+25%
Return On Assets--0.0430.0430%0.026+68%0.040+9%0.058-26%
Return On Equity--0.0630.0630%0.048+29%0.070-11%0.100-37%
Total Gains Per Share--0.5770.5770%0.437+32%0.627-8%0.770-25%
Usd Book Value--12490295.76812490295.7680%12187314.400+2%12009193.914+4%10753456.545+16%
Usd Book Value Change Per Share--0.1400.1400%0.085+66%0.165-15%0.235-40%
Usd Book Value Per Share--5.7885.7880%5.648+2%5.565+4%4.983+16%
Usd Dividend Per Share--0.2170.2170%0.186+17%0.223-3%0.242-10%
Usd Enterprise Value--8141325.9628141325.9620%3441714.682+137%4645837.796+75%5889290.134+38%
Usd Eps--0.3620.3620%0.273+33%0.389-7%0.477-24%
Usd Free Cash Flow--4830325.8634830325.8630%2174135.500+122%1617580.195+199%731604.558+560%
Usd Free Cash Flow Per Share--2.2382.2380%1.008+122%0.750+199%0.339+560%
Usd Free Cash Flow To Equity Per Share--0.4110.4110%-0.071+117%0.086+378%0.052+684%
Usd Market Cap11307453.975-12%12670764.02812670764.0280%14034074.082-10%13921801.489-9%13887050.449-9%
Usd Price Per Share5.240-12%5.8725.8720%6.504-10%6.452-9%6.436-9%
Usd Profit--780760.513780760.5130%588709.969+33%839445.071-7%1029123.623-24%
Usd Revenue--43248743.41543248743.4150%46026375.200-6%43418157.2430%36817481.006+17%
Usd Total Gains Per Share--0.3570.3570%0.270+32%0.388-8%0.477-25%
 EOD+4 -4MRQTTM+0 -0YOY+35 -55Y+23 -1710Y+21 -19

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1514.483
Price to Book Ratio (EOD)Between0-10.905
Net Profit Margin (MRQ)Greater than00.018
Operating Margin (MRQ)Greater than00.030
Quick Ratio (MRQ)Greater than11.002
Current Ratio (MRQ)Greater than12.172
Debt to Asset Ratio (MRQ)Less than10.312
Debt to Equity Ratio (MRQ)Less than10.453
Return on Equity (MRQ)Greater than0.150.063
Return on Assets (MRQ)Greater than0.050.043
Total8/10 (80.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5088.676
Ma 20Greater thanMa 508.456
Ma 50Greater thanMa 1008.440
Ma 100Greater thanMa 2008.440
OpenGreater thanClose8.460
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Embelton Ltd

Embelton Limited engages in the manufacture, distribution, and installation of flooring products and services in Australia, Singapore, China, the United Kingdom, and internationally. It operates through Merchandising, Commercial/Contracting, and Manufacturing segments. The company is involved in the sale and installation of vibration control devices, building materials, industrial corks, rubber products, and metal fabrications. It also offers flooring and consumer products, such as wooden parquetry, prefinished and natural strip, and rubber and sports floorings, as well as timber, hybrid, laminate, and vinyl flooring products; carpets; adhesives and finishes; and other flooring accessories. In addition, the company provides industrial and construction products comprising structural noise and vibration isolation systems, seismic restraints for resiliently mounted equipment, recycled and natural rubber sheets, spandex cork jointing, tube and pipe bending, and other jointing media products; anti-vibration mountings, such as springs and rubber; and compressed cork sheets, blocks, and rolls. It serves construction companies. The company was formerly known as Embelton Proprietary Limited. Embelton Limited was founded in 1925 and is headquartered in Coburg, Australia.

Fundamental data was last updated by Penke on 2025-01-05 23:02:03.

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 just 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 underpriced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is cheap.
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 Embelton earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Embelton to the Building Products & Equipment industry mean.
  • A Net Profit Margin of 1.8% means that $0.02 for each $1 in revenue is generated as profit.

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

  • The MRQ is 1.8%. The company is making a profit. +1
  • The TTM is 1.8%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.8%TTM1.8%0.0%
TTM1.8%YOY1.3%+0.5%
TTM1.8%5Y1.9%-0.1%
5Y1.9%10Y3.0%-1.1%
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8%3.8%-2.0%
TTM1.8%3.7%-1.9%
YOY1.3%4.3%-3.0%
5Y1.9%4.3%-2.4%
10Y3.0%4.7%-1.7%
4.3.1.2. Return on Assets

Shows how efficient Embelton is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Embelton to the Building Products & Equipment industry mean.
  • 4.3% Return on Assets means that Embelton generated $0.04 profit for each $1 in assets.

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

  • The MRQ is 4.3%. Using its assets, the company is less efficient in making profit.
  • The TTM is 4.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ4.3%TTM4.3%0.0%
TTM4.3%YOY2.6%+1.7%
TTM4.3%5Y4.0%+0.4%
5Y4.0%10Y5.8%-1.8%
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ4.3%1.3%+3.0%
TTM4.3%1.4%+2.9%
YOY2.6%2.0%+0.6%
5Y4.0%1.9%+2.1%
10Y5.8%2.2%+3.6%
4.3.1.3. Return on Equity

Shows how efficient Embelton is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Embelton to the Building Products & Equipment industry mean.
  • 6.3% Return on Equity means Embelton generated $0.06 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 6.3%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 6.3%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.3%TTM6.3%0.0%
TTM6.3%YOY4.8%+1.4%
TTM6.3%5Y7.0%-0.8%
5Y7.0%10Y10.0%-2.9%
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ6.3%2.9%+3.4%
TTM6.3%2.8%+3.5%
YOY4.8%3.7%+1.1%
5Y7.0%4.1%+2.9%
10Y10.0%5.2%+4.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Embelton Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Embelton is operating .

  • Measures how much profit Embelton 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 Embelton to the Building Products & Equipment industry mean.
  • An Operating Margin of 3.0% means the company generated $0.03  for each $1 in revenue (before taxes).

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

  • The MRQ is 3.0%. The company is operating less efficient.
  • The TTM is 3.0%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ3.0%TTM3.0%0.0%
TTM3.0%YOY2.6%+0.4%
TTM3.0%5Y3.3%-0.3%
5Y3.3%10Y4.6%-1.3%
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0%7.9%-4.9%
TTM3.0%7.2%-4.2%
YOY2.6%6.7%-4.1%
5Y3.3%6.7%-3.4%
10Y4.6%6.9%-2.3%
4.3.2.2. Operating Ratio

Measures how efficient Embelton is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Building Products & Equipment industry mean).
  • An Operation Ratio of 0.97 means that the operating costs are $0.97 for each $1 in net sales.

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

  • The MRQ is 0.970. The company is less efficient in keeping operating costs low.
  • The TTM is 0.970. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.970TTM0.9700.000
TTM0.970YOY1.787-0.817
TTM0.9705Y1.288-0.318
5Y1.28810Y1.117+0.172
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9701.104-0.134
TTM0.9701.094-0.124
YOY1.7871.027+0.760
5Y1.2881.020+0.268
10Y1.1171.012+0.105
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Embelton Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Embelton is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Building Products & Equipment industry mean).
  • A Current Ratio of 2.17 means the company has $2.17 in assets for each $1 in short-term debts.

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

  • The MRQ is 2.172. The company is able to pay all its short-term debts. +1
  • The TTM is 2.172. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.172TTM2.1720.000
TTM2.172YOY1.592+0.581
TTM2.1725Y1.829+0.343
5Y1.82910Y2.036-0.207
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1721.638+0.534
TTM2.1721.643+0.529
YOY1.5921.644-0.052
5Y1.8291.653+0.176
10Y2.0361.641+0.395
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Embelton to the Building Products & Equipment industry mean.
  • A Quick Ratio of 1.00 means the company can pay off $1.00 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 1.002. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.002. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.002TTM1.0020.000
TTM1.002YOY0.599+0.403
TTM1.0025Y0.747+0.255
5Y0.74710Y0.801-0.055
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0020.713+0.289
TTM1.0020.732+0.270
YOY0.5990.804-0.205
5Y0.7470.877-0.130
10Y0.8010.873-0.072
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Embelton Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Embelton assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Embelton to Building Products & Equipment industry mean.
  • A Debt to Asset Ratio of 0.31 means that Embelton assets are financed with 31.2% credit (debt) and the remaining percentage (100% - 31.2%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.312. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.312. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.312TTM0.3120.000
TTM0.312YOY0.471-0.159
TTM0.3125Y0.437-0.125
5Y0.43710Y0.422+0.015
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3120.494-0.182
TTM0.3120.491-0.179
YOY0.4710.495-0.024
5Y0.4370.507-0.070
10Y0.4220.506-0.084
4.5.4.2. Debt to Equity Ratio

Measures if Embelton is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Embelton to the Building Products & Equipment industry mean.
  • A Debt to Equity ratio of 45.3% means that company has $0.45 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.453. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.453. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.453TTM0.4530.000
TTM0.453YOY0.889-0.435
TTM0.4535Y0.800-0.347
5Y0.80010Y0.756+0.044
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4530.958-0.505
TTM0.4530.949-0.496
YOY0.8890.965-0.076
5Y0.8001.128-0.328
10Y0.7561.086-0.330
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 Embelton generates.

  • Above 15 is considered overpriced but always compare Embelton to the Building Products & Equipment industry mean.
  • A PE ratio of 16.23 means the investor is paying $16.23 for every $1 in earnings.

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

  • The EOD is 14.483. Based on the earnings, the company is underpriced. +1
  • The MRQ is 16.229. Based on the earnings, the company is fair priced.
  • The TTM is 16.229. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD14.483MRQ16.229-1.746
MRQ16.229TTM16.2290.000
TTM16.229YOY23.839-7.610
TTM16.2295Y18.097-1.868
5Y18.09710Y14.964+3.133
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD14.48314.155+0.328
MRQ16.22914.569+1.660
TTM16.22914.250+1.979
YOY23.83911.522+12.317
5Y18.09716.563+1.534
10Y14.96418.321-3.357
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 Embelton Ltd:

  • The EOD is 2.341. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 2.623. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 2.623. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD2.341MRQ2.623-0.282
MRQ2.623TTM2.6230.000
TTM2.623YOY6.455-3.832
TTM2.6235Y3.999-1.375
5Y3.99910Y-75.754+79.753
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD2.3415.556-3.215
MRQ2.6236.366-3.743
TTM2.6233.511-0.888
YOY6.4552.153+4.302
5Y3.9991.953+2.046
10Y-75.7542.396-78.150
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 Embelton is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Building Products & Equipment industry mean).
  • A PB ratio of 1.01 means the investor is paying $1.01 for each $1 in book value.

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

  • The EOD is 0.905. Based on the equity, the company is cheap. +2
  • The MRQ is 1.014. Based on the equity, the company is underpriced. +1
  • The TTM is 1.014. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD0.905MRQ1.014-0.109
MRQ1.014TTM1.0140.000
TTM1.014YOY1.152-0.137
TTM1.0145Y1.161-0.147
5Y1.16110Y1.303-0.142
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD0.9051.459-0.554
MRQ1.0141.584-0.570
TTM1.0141.638-0.624
YOY1.1521.874-0.722
5Y1.1612.085-0.924
10Y1.3032.262-0.959
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 Embelton Ltd.

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
Net Debt  6,099-4,7371,3627,5348,896-3,2285,668-7,055-1,387
Accumulated Other Comprehensive Income  1231821-813-16-3
Long-term Assets Other  -10,109134-9,975-110-10,085504-9,5819,911330



5.2. Latest Balance Sheet

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

Summary
Total Assets29,305
Total Liabilities9,140
Total Stockholder Equity20,165
 As reported
Total Liabilities 9,140
Total Stockholder Equity+ 20,165
Total Assets = 29,305

Assets

Total Assets29,305
Total Current Assets19,020
Long-term Assets10,285
Total Current Assets
Cash And Cash Equivalents 1,827
Net Receivables 6,944
Inventory 9,614
Other Current Assets 635
Total Current Assets  (as reported)19,020
Total Current Assets  (calculated)19,020
+/-0
Long-term Assets
Property Plant Equipment 9,416
Goodwill 330
Long-term Assets Other 330
Long-term Assets  (as reported)10,285
Long-term Assets  (calculated)10,076
+/- 209

Liabilities & Shareholders' Equity

Total Current Liabilities8,756
Long-term Liabilities384
Total Stockholder Equity20,165
Total Current Liabilities
Short-term Debt 315
Accounts payable 4,880
Other Current Liabilities 3,127
Total Current Liabilities  (as reported)8,756
Total Current Liabilities  (calculated)8,322
+/- 434
Long-term Liabilities
Capital Lease Obligations 440
Long-term Liabilities  (as reported)384
Long-term Liabilities  (calculated)440
+/- 56
Total Stockholder Equity
Common Stock1,156
Retained Earnings 19,013
Accumulated Other Comprehensive Income -3
Total Stockholder Equity (as reported)20,165
Total Stockholder Equity (calculated)20,165
+/-0
Other
Capital Stock1,156
Cash and Short Term Investments 1,827
Common Stock Shares Outstanding 2,158
Current Deferred Revenue434
Liabilities and Stockholders Equity 29,305
Net Debt -1,387
Net Invested Capital 20,165
Net Working Capital 10,264
Property Plant and Equipment Gross 16,067
Short Long Term Debt Total 440



5.3. Balance Sheets Structured

Currency in AUD. All numbers in thousands.

 Trend2024-06-302023-06-302022-06-302021-06-302020-06-302019-06-302018-06-302017-06-302016-06-302015-06-302014-06-302013-06-302012-06-302011-06-302010-06-302009-06-302008-06-302007-06-302006-06-302005-06-302004-06-302003-06-302002-06-302001-06-302000-06-301999-06-301998-06-301997-06-301996-06-301995-06-301994-06-301993-06-301992-06-301991-06-301990-06-301989-06-30
> Total Assets 
6,325
5,625
5,264
5,814
5,577
7,217
7,782
8,817
8,757
9,364
11,495
15,661
12,393
10,123
9,453
10,181
10,394
10,852
11,801
12,907
13,417
14,904
16,716
18,022
16,298
16,568
18,311
22,850
24,887
34,768
32,075
35,853
32,682
39,198
37,160
29,305
29,30537,16039,19832,68235,85332,07534,76824,88722,85018,31116,56816,29818,02216,71614,90413,41712,90711,80110,85210,39410,1819,45310,12312,39315,66111,4959,3648,7578,8177,7827,2175,5775,8145,2645,6256,325
   > Total Current Assets 
4,943
4,375
3,925
4,567
4,349
5,293
5,709
6,067
5,996
6,383
6,693
11,197
7,888
6,025
5,438
6,146
6,228
6,703
7,627
8,593
9,107
10,785
12,624
13,760
12,303
12,509
14,288
15,888
17,774
23,991
21,461
24,856
22,022
28,514
27,088
19,020
19,02027,08828,51422,02224,85621,46123,99117,77415,88814,28812,50912,30313,76012,62410,7859,1078,5937,6276,7036,2286,1465,4386,0257,88811,1976,6936,3835,9966,0675,7095,2934,3494,5673,9254,3754,943
       Cash And Cash Equivalents 
88
455
166
975
293
59
236
97
156
759
172
378
553
167
310
405
241
277
593
806
288
1,660
3,212
4
261
507
1,302
529
56
59
35
25
86
56
383
1,827
1,8273835686253559565291,30250726143,2121,660288806593277241405310167553378172759156972365929397516645588
       Net Receivables 
1,987
1,548
1,542
1,324
1,430
1,922
2,313
1,816
2,160
2,058
2,467
4,873
2,453
2,331
1,906
2,208
2,222
2,488
2,497
2,578
2,877
3,481
3,537
3,803
3,648
3,369
4,461
5,188
5,518
10,462
7,970
12,604
8,855
8,763
9,810
6,944
6,9449,8108,7638,85512,6047,97010,4625,5185,1884,4613,3693,6483,8033,5373,4812,8772,5782,4972,4882,2222,2081,9062,3312,4534,8732,4672,0582,1601,8162,3131,9221,4301,3241,5421,5481,987
       Inventory 
2,868
2,372
2,217
2,268
2,626
3,312
3,160
4,154
3,680
3,566
4,054
5,524
4,749
3,349
3,028
3,311
3,543
3,744
4,285
5,036
5,790
5,477
5,734
9,736
8,070
8,388
8,289
9,978
12,113
13,279
13,029
12,072
12,447
18,613
16,155
9,614
9,61416,15518,61312,44712,07213,02913,27912,1139,9788,2898,3888,0709,7365,7345,4775,7905,0364,2853,7443,5433,3113,0283,3494,7495,5244,0543,5663,6804,1543,1603,3122,6262,2682,2172,3722,868
   > Long-term Assets 
1,382
1,250
1,339
1,247
1,228
1,924
2,073
2,750
2,761
2,981
4,802
4,463
4,505
4,098
4,014
4,035
4,166
4,149
4,174
4,314
4,310
4,119
4,092
4,261
3,995
4,059
4,024
6,962
7,114
10,777
10,614
10,997
10,660
10,684
10,072
10,285
10,28510,07210,68410,66010,99710,61410,7777,1146,9624,0244,0593,9954,2614,0924,1194,3104,3144,1744,1494,1664,0354,0144,0984,5054,4634,8022,9812,7612,7502,0731,9241,2281,2471,3391,2501,382
       Property Plant Equipment 
1,222
1,075
1,144
1,068
1,076
1,689
1,794
2,467
2,470
2,691
3,885
4,002
4,021
3,796
3,686
3,715
3,802
3,774
3,777
3,877
3,857
3,649
3,540
3,706
3,498
3,631
3,550
6,322
6,416
9,172
9,065
9,712
9,645
9,755
9,251
9,416
9,4169,2519,7559,6459,7129,0659,1726,4166,3223,5503,6313,4983,7063,5403,6493,8573,8773,7773,7743,8023,7153,6863,7964,0214,0023,8852,6912,4702,4671,7941,6891,0761,0681,1441,0751,222
       Goodwill 
0
0
0
0
0
49
45
36
27
18
9
132
117
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
830
830
330
330
330
330
330
33033033033033083083000000000000000001171329182736454900000
       Intangible Assets 
9
9
9
1
0
0
0
0
0
0
9
132
117
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
830
830
397
330
330
330
0
0330330330397830830000000000000000011713290000001999
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
330
362
298
323
315
364
375
396
437
453
470
552
556
498
428
474
0
697
0
719
982
685
599
0
0
005996859827190697047442849855655247045343739637536431532329836233000000000000
> Total Liabilities 
3,104
2,369
1,957
2,200
1,963
3,514
3,911
4,102
3,841
4,247
5,683
9,221
6,385
4,208
3,141
3,546
3,485
3,643
4,169
4,719
4,755
5,452
6,413
7,067
4,921
4,598
5,449
8,721
9,584
17,677
14,792
17,282
13,533
19,817
17,484
9,140
9,14017,48419,81713,53317,28214,79217,6779,5848,7215,4494,5984,9217,0676,4135,4524,7554,7194,1693,6433,4853,5463,1414,2086,3859,2215,6834,2473,8414,1023,9113,5141,9632,2001,9572,3693,104
   > Total Current Liabilities 
2,926
2,267
1,897
2,175
1,928
3,430
2,840
2,892
2,983
3,616
3,820
6,969
3,679
3,546
2,995
3,452
3,420
3,602
4,141
4,699
4,724
5,419
6,379
6,990
4,814
4,487
5,302
8,548
9,440
10,487
8,611
16,742
12,218
13,625
17,018
8,756
8,75617,01813,62512,21816,7428,61110,4879,4408,5485,3024,4874,8146,9906,3795,4194,7244,6994,1413,6023,4203,4522,9953,5463,6796,9693,8203,6162,9832,8922,8403,4301,9282,1751,8972,2672,926
       Short-term Debt 
384
124
60
66
47
106
12
87
65
36
25
28
80
6
7
9
0
0
0
0
0
0
0
954
0
0
0
0
2,754
715
108
5,956
389
3,390
5,831
315
3155,8313,3903895,9561087152,7540000954000000097680282536658712106476660124384
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,754
715
108
5,623
0
3,000
5,500
0
05,5003,00005,6231087152,7540000000000000000000000000000
       Accounts payable 
1,831
1,076
1,317
1,270
1,447
1,899
2,122
1,885
1,456
1,879
1,654
3,622
1,866
1,795
1,413
1,782
2,409
1,726
2,964
2,526
2,363
2,729
2,821
3,070
2,120
1,873
2,180
3,281
2,652
4,613
7,030
8,713
10,406
5,312
4,911
4,880
4,8804,9115,31210,4068,7137,0304,6132,6523,2812,1801,8732,1203,0702,8212,7292,3632,5262,9641,7262,4091,7821,4131,7951,8663,6221,6541,8791,4561,8852,1221,8991,4471,2701,3171,0761,831
       Other Current Liabilities 
342
378
401
468
394
448
508
592
617
1,737
2,166
3,347
892
872
1,575
850
1,011
1,876
1,177
2,174
2,361
2,690
3,557
1,246
2,694
2,614
3,122
5,267
4,035
5,087
3,929
10,931
7,956
4,814
6,219
3,127
3,1276,2194,8147,95610,9313,9295,0874,0355,2673,1222,6142,6941,2463,5572,6902,3612,1741,1771,8761,0118501,5758728923,3472,1661,737617592508448394468401378342
   > Long-term Liabilities 
178
102
60
25
35
84
1,071
1,210
858
631
1,863
2,252
2,706
662
146
94
65
41
27
20
30
33
34
77
107
111
147
173
144
7,190
6,181
540
1,315
6,192
466
384
3844666,1921,3155406,1817,1901441731471111077734333020274165941466622,7062,2521,8636318581,2101,07184352560102178
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,000
7,000
6,000
168
1,059
5,952
0
0
005,9521,0591686,0007,0002,0000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
91
203
168
67
56
57
31
18
9
19
21
22
53
81
88
147
173
144
190
180
467
256
240
0
0
00240256467180190144173147888153222119918315756671682039100000000000
> Total Stockholder Equity
3,221
3,256
3,307
3,614
3,614
3,703
3,871
4,715
4,916
5,117
5,812
6,439
6,007
5,915
6,311
6,635
6,909
7,209
7,632
8,187
8,662
9,452
10,303
10,955
11,377
11,969
12,862
14,129
15,303
17,091
17,283
18,571
19,149
19,381
19,676
20,165
20,16519,67619,38119,14918,57117,28317,09115,30314,12912,86211,96911,37710,95510,3039,4528,6628,1877,6327,2096,9096,6356,3115,9156,0076,4395,8125,1174,9164,7153,8713,7033,6143,6143,3073,2563,221
   Common Stock
1,079
1,079
1,079
1,079
1,079
1,079
1,079
1,079
1,079
1,079
1,156
1,456
1,456
1,156
1,156
1,156
1,156
1,156
1,156
1,156
1,156
1,156
1,156
1,156
1,156
1,156
1,156
1,156
1,156
1,156
1,156
1,156
1,156
1,156
1,156
1,156
1,1561,1561,1561,1561,1561,1561,1561,1561,1561,1561,1561,1561,1561,1561,1561,1561,1561,1561,1561,1561,1561,1561,1561,4561,4561,1561,0791,0791,0791,0791,0791,0791,0791,0791,0791,079
   Retained Earnings 
1,741
1,775
1,817
2,106
2,106
2,195
2,363
2,525
2,726
2,927
3,222
3,500
3,068
3,275
3,671
3,995
4,269
6,053
6,476
7,031
7,506
8,296
9,147
9,799
10,221
10,813
11,673
12,932
14,140
15,928
16,121
17,414
17,990
18,204
18,507
19,013
19,01318,50718,20417,99017,41416,12115,92814,14012,93211,67310,81310,2219,7999,1478,2967,5067,0316,4766,0534,2693,9953,6713,2753,0683,5003,2222,9272,7262,5252,3632,1952,1062,1061,8171,7751,741
   Capital Surplus 000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000
   Other Stockholders Equity 
401
402
411
429
429
429
429
1,111
3,046
3,017
3,603
4,065
4,255
4,408
0
0
0
-55
0
0
0
0
0
0
0
0
0
41
7
7
6
1
3
21
0
0
00213167741000000000-550004,4084,2554,0653,6033,0173,0461,111429429429429411402401



5.4. Balance Sheets

Currency in AUD. All numbers in thousands.