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

Lycopodium Ltd
Buy, Hold or Sell?

Let's analyze Lycopodium together

I guess you are interested in Lycopodium 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 Lycopodium 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 Lycopodium Ltd

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

1. Quick Overview

1.1. Quick analysis of Lycopodium (30 sec.)










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

How much money do you get?

How much money do you get?
A$2.21
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
A$3.21
Expected worth in 1 year
A$4.66
How sure are you?
100.0%

+ What do you gain per year?

Total Gains per Share
A$4.74
Return On Investment
38.2%

For what price can you sell your share?

Current Price per Share
A$12.39
Expected price per share
A$10.92 - A$14.30
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Lycopodium (5 min.)




Live pricePrice per Share (EOD)
A$12.39
Intrinsic Value Per Share
A$5.26 - A$21.85
Total Value Per Share
A$8.47 - A$25.05

2.2. Growth of Lycopodium (5 min.)




Is Lycopodium growing?

Current yearPrevious yearGrowGrow %
How rich?$85.6m$75.9m$9.7m11.4%

How much money is Lycopodium making?

Current yearPrevious yearGrowGrow %
Making money$34.1m$31.4m$2.6m7.8%
Net Profit Margin14.7%14.4%--

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

2.3. Financial Health of Lycopodium (5 min.)




2.4. Comparing to competitors in the Engineering & Construction industry (5 min.)




  Industry Rankings (Engineering & Construction)  


Richest
#370 / 656

Most Revenue
#230 / 656

Most Profit
#110 / 656
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Lycopodium is A$12.39. 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 Lycopodium.
  • 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 Lycopodium, 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$3.21. Based on the TTM, the Book Value Change Per Share is A$0.36 per quarter. Based on the YOY, the Book Value Change Per Share is A$0.33 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$0.82 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Lycopodium.

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 Eps0.866.9%0.866.9%0.796.4%0.514.1%0.342.7%
Usd Book Value Change Per Share0.242.0%0.242.0%0.221.8%0.161.3%0.110.9%
Usd Dividend Per Share0.554.5%0.554.5%0.483.9%0.312.5%0.201.6%
Usd Total Gains Per Share0.806.4%0.806.4%0.715.7%0.473.8%0.312.5%
Usd Price Per Share8.60-8.60-7.11-5.28-3.72-
Price to Earnings Ratio10.02-10.02-8.99-11.73-6.34-
Price-to-Total Gains Ratio10.80-10.80-10.03-12.49-18.18-
Price to Book Ratio3.99-3.99-3.72-2.98-2.36-
Price-to-Total Gains Ratio10.80-10.80-10.03-12.49-18.18-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share8.331036
Number of shares120
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.550.31
Usd Book Value Change Per Share0.240.16
Usd Total Gains Per Share0.800.47
Gains per Quarter (120 shares)95.5556.90
Gains per Year (120 shares)382.22227.62
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
126511837215078218
2529235754299156446
37943531136449234674
410594701518598312902
5132358819007483901130
6158870522828984681358
71853823266410475461586
82117940304611976241814
923821058342813477022042
1026471176381014967802270

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%9.01.00.090.0%22.01.00.095.7%
Book Value Change Per Share1.00.00.0100.0%3.00.00.0100.0%4.01.00.080.0%9.01.00.090.0%21.02.00.091.3%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%22.00.01.095.7%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%23.00.00.0100.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Lycopodium 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--0.3640.3640%0.334+9%0.242+51%0.162+124%
Book Value Per Share--3.2073.2070%2.843+13%2.540+26%2.164+48%
Current Ratio--2.4432.4430%1.987+23%2.029+20%2.279+7%
Debt To Asset Ratio--0.4240.4240%0.486-13%0.490-14%0.4250%
Debt To Equity Ratio--0.7320.7320%0.932-21%0.967-24%0.799-8%
Dividend Per Share--0.8200.8200%0.720+14%0.464+77%0.303+170%
Eps--1.2761.2760%1.177+8%0.758+68%0.498+156%
Free Cash Flow Per Share--0.6730.6730%0.361+86%0.617+9%0.450+50%
Free Cash Flow To Equity Per Share---0.343-0.3430%-0.496+45%-0.001-100%0.064-636%
Gross Profit Margin--3.0323.0320%3.078-2%2.099+44%5.463-45%
Intrinsic Value_10Y_max--21.848--------
Intrinsic Value_10Y_min--5.264--------
Intrinsic Value_1Y_max--0.987--------
Intrinsic Value_1Y_min--0.474--------
Intrinsic Value_3Y_max--3.882--------
Intrinsic Value_3Y_min--1.480--------
Intrinsic Value_5Y_max--7.881--------
Intrinsic Value_5Y_min--2.537--------
Market Cap492381078.000-3%508277490.540508277490.5400%420451591.080+21%312244663.276+63%219838669.806+131%
Net Profit Margin--0.1470.1470%0.144+2%0.111+32%0.083+78%
Operating Margin--0.1850.1850%0.176+5%0.139+33%0.100+85%
Operating Ratio--0.8150.8150%0.824-1%0.861-5%0.894-9%
Pb Ratio3.864-3%3.9883.9880%3.722+7%2.977+34%2.356+69%
Pe Ratio9.709-3%10.02210.0220%8.988+12%11.730-15%6.342+58%
Price Per Share12.390-3%12.79012.7900%10.580+21%7.846+63%5.526+131%
Price To Free Cash Flow Ratio18.403-3%18.99718.9970%29.280-35%8.905+113%-36.283+291%
Price To Total Gains Ratio10.462-3%10.80010.8000%10.034+8%12.489-14%18.177-41%
Quick Ratio--2.2652.2650%1.862+22%1.870+21%2.085+9%
Return On Assets--0.2290.2290%0.213+8%0.144+59%0.109+111%
Return On Equity--0.3960.3960%0.408-3%0.277+43%0.202+96%
Total Gains Per Share--1.1841.1840%1.054+12%0.705+68%0.466+154%
Usd Book Value--85690781.06685690781.0660%75957603.467+13%67992678.239+26%57903896.521+48%
Usd Book Value Change Per Share--0.2450.2450%0.225+9%0.163+51%0.109+124%
Usd Book Value Per Share--2.1562.1560%1.911+13%1.708+26%1.455+48%
Usd Dividend Per Share--0.5510.5510%0.484+14%0.312+77%0.204+170%
Usd Eps--0.8580.8580%0.792+8%0.509+68%0.335+156%
Usd Free Cash Flow--17990163.53217990163.5320%9655411.850+86%16491919.835+9%12037493.879+49%
Usd Free Cash Flow Per Share--0.4530.4530%0.243+86%0.415+9%0.303+50%
Usd Free Cash Flow To Equity Per Share---0.231-0.2310%-0.333+45%-0.001-100%0.043-636%
Usd Market Cap331077036.847-3%341765784.639341765784.6390%282711649.842+21%209953311.587+63%147819521.578+131%
Usd Price Per Share8.331-3%8.6008.6000%7.114+21%5.276+63%3.716+131%
Usd Profit--34100226.06334100226.0630%31455161.804+8%20262872.305+68%13306175.980+156%
Usd Revenue--231674890.149231674890.1490%217776497.129+6%169694680.650+37%139228287.214+66%
Usd Total Gains Per Share--0.7960.7960%0.709+12%0.474+68%0.313+154%
 EOD+4 -4MRQTTM+0 -0YOY+31 -55Y+30 -610Y+28 -8

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-159.709
Price to Book Ratio (EOD)Between0-13.864
Net Profit Margin (MRQ)Greater than00.147
Operating Margin (MRQ)Greater than00.185
Quick Ratio (MRQ)Greater than12.265
Current Ratio (MRQ)Greater than12.443
Debt to Asset Ratio (MRQ)Less than10.424
Debt to Equity Ratio (MRQ)Less than10.732
Return on Equity (MRQ)Greater than0.150.396
Return on Assets (MRQ)Greater than0.050.229
Total9/10 (90.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5046.804
Ma 20Greater thanMa 5012.498
Ma 50Greater thanMa 10013.135
Ma 100Greater thanMa 20012.697
OpenGreater thanClose12.380
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Lycopodium Ltd

Lycopodium Limited provides engineering and project delivery services in the resources, rail infrastructure, and industrial processes sectors in Australia. It operates through four segments: Resources, Industrial Process, Rail Infrastructure, and Others. The company offers engineering and related services, including process plant and equipment, civil building works, control systems, services, and infrastructure to the mining industry; and engineering and related services to manufacturing and renewable energy facilities. It provides asset management, engineering, architectural and project delivery services to private and public clients; and metallurgical consulting services to mineral processing community in the field of comminution, hydrometallurgy, and mineral processing design. In addition, the company offers feasibility studies and advisory; process development and optimization; project management and control; construction management; commissioning and operation support; and performance assessment and improvement. The company was founded in 1992 and is headquartered in East Perth, Australia.

Fundamental data was last updated by Penke on 2024-09-12 04:23:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is very efficient in making profit.
Using its investors money, the company is very efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating 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 underpriced.
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 Lycopodium earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Lycopodium to the Engineering & Construction industry mean.
  • A Net Profit Margin of 14.7% means that $0.15 for each $1 in revenue is generated as profit.

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

  • The MRQ is 14.7%. The company is making a huge profit. +2
  • The TTM is 14.7%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ14.7%TTM14.7%0.0%
TTM14.7%YOY14.4%+0.3%
TTM14.7%5Y11.1%+3.6%
5Y11.1%10Y8.3%+2.9%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ14.7%2.5%+12.2%
TTM14.7%2.2%+12.5%
YOY14.4%2.4%+12.0%
5Y11.1%2.1%+9.0%
10Y8.3%2.6%+5.7%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Lycopodium to the Engineering & Construction industry mean.
  • 22.9% Return on Assets means that Lycopodium generated $0.23 profit for each $1 in assets.

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

  • The MRQ is 22.9%. Using its assets, the company is very efficient in making profit. +2
  • The TTM is 22.9%. Using its assets, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ22.9%TTM22.9%0.0%
TTM22.9%YOY21.3%+1.6%
TTM22.9%5Y14.4%+8.5%
5Y14.4%10Y10.9%+3.6%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ22.9%0.7%+22.2%
TTM22.9%0.7%+22.2%
YOY21.3%0.8%+20.5%
5Y14.4%0.7%+13.7%
10Y10.9%0.9%+10.0%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Lycopodium to the Engineering & Construction industry mean.
  • 39.6% Return on Equity means Lycopodium generated $0.40 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 39.6%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is 39.6%. Using its investors money, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ39.6%TTM39.6%0.0%
TTM39.6%YOY40.8%-1.2%
TTM39.6%5Y27.7%+11.9%
5Y27.7%10Y20.2%+7.5%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ39.6%2.2%+37.4%
TTM39.6%2.3%+37.3%
YOY40.8%2.3%+38.5%
5Y27.7%2.1%+25.6%
10Y20.2%2.3%+17.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Lycopodium Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Lycopodium is operating .

  • Measures how much profit Lycopodium 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 Lycopodium to the Engineering & Construction industry mean.
  • An Operating Margin of 18.5% means the company generated $0.19  for each $1 in revenue (before taxes).

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

  • The MRQ is 18.5%. The company is operating efficient. +1
  • The TTM is 18.5%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ18.5%TTM18.5%0.0%
TTM18.5%YOY17.6%+1.0%
TTM18.5%5Y13.9%+4.6%
5Y13.9%10Y10.0%+3.9%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ18.5%4.9%+13.6%
TTM18.5%2.2%+16.3%
YOY17.6%3.6%+14.0%
5Y13.9%3.3%+10.6%
10Y10.0%3.5%+6.5%
4.3.2.2. Operating Ratio

Measures how efficient Lycopodium is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • An Operation Ratio of 0.81 means that the operating costs are $0.81 for each $1 in net sales.

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

  • The MRQ is 0.815. The company is less efficient in keeping operating costs low.
  • The TTM is 0.815. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.815TTM0.8150.000
TTM0.815YOY0.824-0.010
TTM0.8155Y0.861-0.046
5Y0.86110Y0.894-0.033
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8151.746-0.931
TTM0.8151.706-0.891
YOY0.8241.645-0.821
5Y0.8611.549-0.688
10Y0.8941.312-0.418
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Lycopodium Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Engineering & Construction industry mean).
  • A Current Ratio of 2.44 means the company has $2.44 in assets for each $1 in short-term debts.

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

  • The MRQ is 2.443. The company is able to pay all its short-term debts. +1
  • The TTM is 2.443. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.443TTM2.4430.000
TTM2.443YOY1.987+0.456
TTM2.4435Y2.029+0.414
5Y2.02910Y2.279-0.250
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4431.316+1.127
TTM2.4431.307+1.136
YOY1.9871.318+0.669
5Y2.0291.357+0.672
10Y2.2791.350+0.929
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Lycopodium to the Engineering & Construction industry mean.
  • A Quick Ratio of 2.26 means the company can pay off $2.26 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 2.265. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.265. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.265TTM2.2650.000
TTM2.265YOY1.862+0.403
TTM2.2655Y1.870+0.395
5Y1.87010Y2.085-0.215
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2650.573+1.692
TTM2.2650.631+1.634
YOY1.8620.844+1.018
5Y1.8700.909+0.961
10Y2.0850.964+1.121
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Lycopodium Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Lycopodium to Engineering & Construction industry mean.
  • A Debt to Asset Ratio of 0.42 means that Lycopodium assets are financed with 42.4% credit (debt) and the remaining percentage (100% - 42.4%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.424. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.424. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.424TTM0.4240.000
TTM0.424YOY0.486-0.062
TTM0.4245Y0.490-0.066
5Y0.49010Y0.425+0.065
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4240.621-0.197
TTM0.4240.620-0.196
YOY0.4860.625-0.139
5Y0.4900.612-0.122
10Y0.4250.601-0.176
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Lycopodium to the Engineering & Construction industry mean.
  • A Debt to Equity ratio of 73.2% means that company has $0.73 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.732. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.732. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.732TTM0.7320.000
TTM0.732YOY0.932-0.200
TTM0.7325Y0.967-0.235
5Y0.96710Y0.799+0.168
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7321.626-0.894
TTM0.7321.628-0.896
YOY0.9321.652-0.720
5Y0.9671.636-0.669
10Y0.7991.669-0.870
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 Lycopodium generates.

  • Above 15 is considered overpriced but always compare Lycopodium to the Engineering & Construction industry mean.
  • A PE ratio of 10.02 means the investor is paying $10.02 for every $1 in earnings.

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

  • The EOD is 9.709. Based on the earnings, the company is underpriced. +1
  • The MRQ is 10.022. Based on the earnings, the company is underpriced. +1
  • The TTM is 10.022. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD9.709MRQ10.022-0.313
MRQ10.022TTM10.0220.000
TTM10.022YOY8.988+1.035
TTM10.0225Y11.730-1.708
5Y11.73010Y6.342+5.388
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD9.7098.701+1.008
MRQ10.0228.558+1.464
TTM10.0228.769+1.253
YOY8.9888.848+0.140
5Y11.73012.032-0.302
10Y6.34214.850-8.508
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 Lycopodium Ltd:

  • The EOD is 18.403. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 18.997. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 18.997. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD18.403MRQ18.997-0.594
MRQ18.997TTM18.9970.000
TTM18.997YOY29.280-10.283
TTM18.9975Y8.905+10.092
5Y8.90510Y-36.283+45.189
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD18.403-0.283+18.686
MRQ18.997-0.282+19.279
TTM18.9970.467+18.530
YOY29.2800.578+28.702
5Y8.9050.180+8.725
10Y-36.283-0.260-36.023
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 Lycopodium is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • A PB ratio of 3.99 means the investor is paying $3.99 for each $1 in book value.

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

  • The EOD is 3.864. Based on the equity, the company is fair priced.
  • The MRQ is 3.988. Based on the equity, the company is fair priced.
  • The TTM is 3.988. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD3.864MRQ3.988-0.125
MRQ3.988TTM3.9880.000
TTM3.988YOY3.722+0.266
TTM3.9885Y2.977+1.011
5Y2.97710Y2.356+0.622
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD3.8641.042+2.822
MRQ3.9881.161+2.827
TTM3.9881.212+2.776
YOY3.7221.143+2.579
5Y2.9771.322+1.655
10Y2.3561.750+0.606
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 Lycopodium Ltd.

4.8.2. Funds holding Lycopodium Ltd

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2021-01-31DFA International Core Equity Portfolio0.04-16033--
2020-12-31Brighthouse Fds Tr II-BH/Dimensional International Small Co Port0.02-6179--
2021-01-31John Hancock Fds II-International Small Company Fund0.01-4375--
2021-01-31DFA International Sustainability Core 1 Portfolio0.01-4037--
2020-12-31PFM Multi Manager Series-International Equity Fd0.01-2746--
Total 0.0903337000.0%
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
Long-term Assets Other  -6,2070-6,2070-6,2070-6,2076,328121



5.2. Latest Balance Sheet

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

Summary
Total Assets221,205
Total Liabilities93,765
Total Stockholder Equity128,065
 As reported
Total Liabilities 93,765
Total Stockholder Equity+ 128,065
Total Assets = 221,205

Assets

Total Assets221,205
Total Current Assets189,406
Long-term Assets31,798
Total Current Assets
Cash And Cash Equivalents 67,564
Short-term Investments 628
Net Receivables 107,378
Other Current Assets 14,145
Total Current Assets  (as reported)189,406
Total Current Assets  (calculated)189,715
+/- 308
Long-term Assets
Property Plant Equipment 17,375
Goodwill 6,207
Long Term Investments 6,811
Intangible Assets 121
Long-term Assets Other 121
Long-term Assets  (as reported)31,798
Long-term Assets  (calculated)30,635
+/- 1,163

Liabilities & Shareholders' Equity

Total Current Liabilities77,529
Long-term Liabilities16,235
Total Stockholder Equity128,065
Total Current Liabilities
Short-term Debt 3,830
Short Long Term Debt 290
Accounts payable 4,333
Other Current Liabilities 58,812
Total Current Liabilities  (as reported)77,529
Total Current Liabilities  (calculated)67,265
+/- 10,264
Long-term Liabilities
Capital Lease Obligations 12,326
Long-term Liabilities  (as reported)16,235
Long-term Liabilities  (calculated)12,326
+/- 3,909
Total Stockholder Equity
Common Stock15,887
Retained Earnings 117,791
Accumulated Other Comprehensive Income -5,613
Total Stockholder Equity (as reported)128,065
Total Stockholder Equity (calculated)128,065
+/-0
Other
Capital Stock15,887
Cash and Short Term Investments 67,564
Common Stock Shares Outstanding 39,740
Current Deferred Revenue10,554
Liabilities and Stockholders Equity 221,205
Net Debt -54,948
Net Invested Capital 128,355
Net Working Capital 103,367
Property Plant and Equipment Gross 46,531
Short Long Term Debt Total 12,616



5.3. Balance Sheets Structured

Currency in AUD. All numbers in thousands.

 Trend2024-06-302023-06-302022-06-302021-06-302020-06-302019-06-302018-06-302017-06-302016-06-302015-06-302014-06-302013-06-302012-06-302011-06-302010-06-302009-06-302008-06-302007-06-302006-06-302005-06-302004-06-302003-06-302002-06-30
> Total Assets 
15,483
17,643
33,093
34,889
42,539
48,740
56,956
63,903
67,061
83,880
101,388
120,812
81,536
84,034
87,006
143,407
141,402
119,852
156,664
169,661
224,122
219,834
221,205
221,205219,834224,122169,661156,664119,852141,402143,40787,00684,03481,536120,812101,38883,88067,06163,90356,95648,74042,53934,88933,09317,64315,483
   > Total Current Assets 
0
0
23,812
25,573
31,778
37,196
44,723
51,879
53,851
67,675
83,907
94,000
61,271
63,539
71,579
126,240
118,468
102,847
138,352
134,316
189,991
180,930
189,406
189,406180,930189,991134,316138,352102,847118,468126,24071,57963,53961,27194,00083,90767,67553,85151,87944,72337,19631,77825,57323,81200
       Cash And Cash Equivalents 
4,287
3,456
10,555
11,435
13,479
13,406
9,987
26,363
23,395
26,200
27,768
34,997
33,302
32,441
41,548
85,335
74,288
60,451
102,888
76,841
100,947
82,412
67,564
67,56482,412100,94776,841102,88860,45174,28885,33541,54832,44133,30234,99727,76826,20023,39526,3639,98713,40613,47911,43510,5553,4564,287
       Short-term Investments 
0
0
90
0
0
0
0
0
0
0
0
0
0
0
598
165
778
0
0
0
0
0
628
62800000778165598000000000009000
       Net Receivables 
4,752
7,596
12,661
12,202
17,452
22,695
31,342
24,101
27,665
39,835
52,590
53,254
21,138
22,740
24,617
34,491
34,725
30,869
27,784
45,858
67,112
87,087
107,378
107,37887,08767,11245,85827,78430,86934,72534,49124,61722,74021,13853,25452,59039,83527,66524,10131,34222,69517,45212,20212,6617,5964,752
       Inventory 
0
0
305
965
498
95
2,078
0
1,375
0
0
0
0
255
704
327
820
884
1,105
1,540
348
276
320
3202763481,5401,10588482032770425500001,37502,0789549896530500
   > Long-term Assets 
0
0
9,281
9,317
10,761
11,543
12,233
12,024
13,210
16,205
17,481
26,812
14,699
14,460
12,123
12,926
14,250
12,700
18,313
35,344
34,131
38,904
31,798
31,79838,90434,13135,34418,31312,70014,25012,92612,12314,46014,69926,81217,48116,20513,21012,02412,23311,54310,7619,3179,28100
       Property Plant Equipment 
2,992
3,050
3,549
4,147
2,857
2,414
3,789
3,549
3,148
4,121
5,308
4,659
3,486
2,776
2,344
3,174
3,434
3,768
6,194
19,597
20,586
21,760
17,375
17,37521,76020,58619,5976,1943,7683,4343,1742,3442,7763,4864,6595,3084,1213,1483,5493,7892,4142,8574,1473,5493,0502,992
       Goodwill 
2,848
2,542
4,774
4,074
4,505
4,505
4,505
4,505
5,601
5,601
5,601
5,601
5,601
8,066
7,566
7,302
6,207
6,207
6,207
6,207
6,207
6,207
6,207
6,2076,2076,2076,2076,2076,2076,2077,3027,5668,0665,6015,6015,6015,6015,6014,5054,5054,5054,5054,0744,7742,5422,848
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
4,352
2,825
1,872
2,331
4,024
2,194
4,417
4,610
5,240
6,847
6,811
6,8116,8475,2404,6104,4172,1944,0242,3311,8722,8254,352000000000000
       Intangible Assets 
2,849
2,545
3
4,078
5,275
5,909
5,484
5,063
6,018
6,149
6,114
1,563
1,261
793
342
119
585
530
6,839
6,744
6,524
6,448
121
1216,4486,5246,7446,8395305851193427931,2611,5636,1146,1496,0185,0635,4845,9095,2754,07832,5452,849
       Long-term Assets Other 
0
0
51
0
0
0
0
0
1,859
1,630
1,234
1,050
-4,693
-5,332
-689
-719
-806
-835
-6,207
-6,207
-6,207
-6,207
121
121-6,207-6,207-6,207-6,207-835-806-719-689-5,332-4,6931,0501,2341,6301,859000005100
> Total Liabilities 
7,336
9,105
16,367
12,912
17,280
20,433
23,106
24,175
22,342
34,193
41,508
51,382
18,657
20,801
22,675
74,183
62,051
40,434
78,822
81,987
124,446
106,869
93,765
93,765106,869124,44681,98778,82240,43462,05174,18322,67520,80118,65751,38241,50834,19322,34224,17523,10620,43317,28012,91216,3679,1057,336
   > Total Current Liabilities 
5,733
7,078
13,955
10,458
15,047
18,455
20,267
21,789
20,251
31,550
39,056
49,213
17,317
20,233
22,035
72,850
61,073
39,809
76,703
63,308
106,236
91,051
77,529
77,52991,051106,23663,30876,70339,80961,07372,85022,03520,23317,31749,21339,05631,55020,25121,78920,26718,45515,04710,45813,9557,0785,733
       Short-term Debt 
0
0
474
837
443
1,173
2,113
837
782
910
1,623
1,764
554
289
90
510
697
419
1,869
3,429
4,268
5,174
3,830
3,8305,1744,2683,4291,869419697510902895541,7641,6239107828372,1131,17344383747400
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
905
289
90
510
219
419
304
760
841
680
290
29068084176030441921951090289905000000000000
       Accounts payable 
2,281
2,153
2,807
6,797
13,331
15,135
14,561
16,344
18,994
24,081
34,159
2,516
1,575
2,709
3,588
10,226
6,199
3,948
6,919
4,731
3,551
5,409
4,333
4,3335,4093,5514,7316,9193,9486,19910,2263,5882,7091,5752,51634,15924,08118,99416,34414,56115,13513,3316,7972,8072,1532,281
       Other Current Liabilities 
3,105
4,696
10,105
7,050
9,559
11,719
14,961
2,615
16,332
28,294
-5,126
46,194
15,742
17,524
15,908
29,455
39,558
21,648
20,258
38,092
54,948
55,301
58,812
58,81255,30154,94838,09220,25821,64839,55829,45515,90817,52415,74246,194-5,12628,29416,3322,61514,96111,7199,5597,05010,1054,6963,105
   > Long-term Liabilities 
0
0
2,412
2,454
2,233
1,978
2,839
2,387
2,091
2,643
2,452
2,169
1,340
569
640
1,860
1,464
742
2,119
18,679
18,210
15,818
16,235
16,23515,81818,21018,6792,1197421,4641,8606405691,3402,1692,4522,6432,0912,3872,8391,9782,2332,4542,41200
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
833
562
296
1,790
14,474
12,377
10,527
0
010,52712,37714,4741,790296562833000000000000000
       Other Liabilities 
0
242
242
245
206
223
339
455
617
862
917
1,157
989
569
640
501
417
329
128
166
671
0
0
006711661283294175016405699891,1579178626174553392232062452422420
> Total Stockholder Equity
8,086
8,321
16,726
21,977
25,259
28,307
33,850
39,121
44,719
49,736
59,715
68,732
62,301
60,296
61,268
66,248
76,373
79,857
78,497
88,383
100,503
114,643
128,065
128,065114,643100,50388,38378,49779,85776,37366,24861,26860,29662,30168,73259,71549,73644,71939,12133,85028,30725,25921,97716,7268,3218,086
   Common Stock
7,820
7,820
16,644
16,445
17,486
17,546
17,656
17,656
18,730
18,730
18,730
18,952
18,999
20,824
20,824
20,824
20,824
20,824
20,824
20,855
19,344
18,551
15,887
15,88718,55119,34420,85520,82420,82420,82420,82420,82420,82418,99918,95218,73018,73018,73017,65617,65617,54617,48616,44516,6447,8207,820
   Retained Earnings 
266
501
82
5,533
7,806
11,049
16,912
21,623
26,124
30,916
40,690
48,640
42,390
38,718
41,285
46,412
56,480
59,636
59,520
67,759
81,496
99,664
117,791
117,79199,66481,49667,75959,52059,63656,48046,41241,28538,71842,39048,64040,69030,91626,12421,62316,91211,0497,8065,53382501266
   Capital Surplus 00000000000000000000000
   Treasury Stock00000000000000000000000
   Other Stockholders Equity 
0
0
1,919
2,321
0
0
0
0
0
0
0
1,140
912
754
-841
-988
-931
-603
-1,847
0
0
-3,573
0
0-3,57300-1,847-603-931-988-8417549121,14000000002,3211,91900



5.4. Balance Sheets

Currency in AUD. All numbers in thousands.




5.5. Cash Flows

Currency in AUD. All numbers in thousands.