0 XP   0   0   0

oOh!Media Ltd
Buy, Hold or Sell?

Should you buy, hold or sell oOh!Media Ltd?

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

Let's analyse oOh!Media Ltd

Let's start. I'm going to help you getting a better view of oOh!Media 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.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is oOh!Media Ltd even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how oOh!Media Ltd is doing in the market. If the company is worth buying. The latest step is to find out how other investors value oOh!Media Ltd. The closing price on 2023-03-31 was A$1.625 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
oOh!Media Ltd Daily Candlestick Chart
oOh!Media Ltd Daily Candlestick Chart
Summary









1. Valuation of oOh!Media Ltd




Current price per share

A$1.63

2. Growth of oOh!Media Ltd




Is oOh!Media Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$538.1m$536.6m$1.4m0.3%

How much money is oOh!Media Ltd making?

Current yearPrevious yearGrowGrow %
Making money$21m-$6.8m$27.9m132.6%
Net Profit Margin5.3%-2.0%--

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

3. Financial Health of oOh!Media Ltd




Comparing to competitors in the Advertising Agencies industry




  Industry Rankings (Advertising Agencies)  


Richest
#33 / 210

Most Revenue
#47 / 210

Most Profit
#37 / 210


Summary

Financial Health

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 inefficient 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 just not able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

1.1. Profitability of oOh!Media Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit oOh!Media Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare oOh!Media Ltd to the Advertising Agencies industry mean.
  • A Net Profit Margin of 5.3% means that $0.05 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of oOh!Media Ltd:

  • The MRQ is 5.3%. The company is making a profit. +1
  • The TTM is 5.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ5.3%TTM5.3%0.0%
TTM5.3%YOY-2.0%+7.4%
TTM5.3%5Y0.7%+4.6%
5Y0.7%10Y0.9%-0.1%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ5.3%2.1%+3.2%
TTM5.3%2.0%+3.3%
YOY-2.0%1.0%-3.0%
5Y0.7%0.4%+0.3%
10Y0.9%1.2%-0.3%
1.1.2. Return on Assets

Shows how efficient oOh!Media Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare oOh!Media Ltd to the Advertising Agencies industry mean.
  • 1.8% Return on Assets means that oOh!Media Ltd generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of oOh!Media Ltd:

  • The MRQ is 1.8%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.8%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.8%TTM1.8%0.0%
TTM1.8%YOY-0.6%+2.4%
TTM1.8%5Y0.5%+1.3%
5Y0.5%10Y0.5%+0.0%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8%1.2%+0.6%
TTM1.8%1.2%+0.6%
YOY-0.6%0.3%-0.9%
5Y0.5%0.5%+0.0%
10Y0.5%1.0%-0.5%
1.1.3. Return on Equity

Shows how efficient oOh!Media Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare oOh!Media Ltd to the Advertising Agencies industry mean.
  • 3.9% Return on Equity means oOh!Media Ltd generated $0.04 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of oOh!Media Ltd:

  • The MRQ is 3.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.9%TTM3.9%0.0%
TTM3.9%YOY-1.3%+5.2%
TTM3.9%5Y1.0%+2.9%
5Y1.0%10Y0.0%+1.0%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ3.9%3.1%+0.8%
TTM3.9%2.7%+1.2%
YOY-1.3%1.7%-3.0%
5Y1.0%1.0%0.0%
10Y0.0%2.5%-2.5%

1.2. Operating Efficiency of oOh!Media Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient oOh!Media Ltd is operating .

  • Measures how much profit oOh!Media 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 oOh!Media Ltd to the Advertising Agencies industry mean.
  • An Operating Margin of 14.8% means the company generated $0.15  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of oOh!Media Ltd:

  • The MRQ is 14.8%. The company is operating less efficient.
  • The TTM is 14.8%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ14.8%TTM14.8%0.0%
TTM14.8%YOY6.3%+8.5%
TTM14.8%5Y9.9%+4.9%
5Y9.9%10Y9.2%+0.7%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ14.8%3.7%+11.1%
TTM14.8%4.0%+10.8%
YOY6.3%1.9%+4.4%
5Y9.9%3.0%+6.9%
10Y9.2%2.9%+6.3%
1.2.2. Operating Ratio

Measures how efficient oOh!Media Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Advertising Agencies industry mean).
  • An Operation Ratio of 0.86 means that the operating costs are $0.86 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of oOh!Media Ltd:

  • The MRQ is 0.856. The company is less efficient in keeping operating costs low.
  • The TTM is 0.856. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.856TTM0.8560.000
TTM0.856YOY0.944-0.088
TTM0.8565Y0.895-0.039
5Y0.89510Y0.966-0.071
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8561.346-0.490
TTM0.8561.283-0.427
YOY0.9441.270-0.326
5Y0.8951.196-0.301
10Y0.9661.175-0.209

1.3. Liquidity of oOh!Media Ltd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if oOh!Media Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Advertising Agencies industry mean).
  • A Current Ratio of 0.75 means the company has $0.75 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of oOh!Media Ltd:

  • The MRQ is 0.751. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.751. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.751TTM0.7510.000
TTM0.751YOY0.776-0.024
TTM0.7515Y0.990-0.238
5Y0.99010Y1.363-0.373
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7511.610-0.859
TTM0.7511.635-0.884
YOY0.7761.588-0.812
5Y0.9901.639-0.649
10Y1.3631.533-0.170
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare oOh!Media Ltd to the Advertising Agencies industry mean.
  • A Quick Ratio of 0.66 means the company can pay off $0.66 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of oOh!Media Ltd:

  • The MRQ is 0.663. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.663. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.663TTM0.6630.000
TTM0.663YOY0.647+0.016
TTM0.6635Y0.831-0.168
5Y0.83110Y1.157-0.326
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6631.203-0.540
TTM0.6631.213-0.550
YOY0.6471.129-0.482
5Y0.8311.150-0.319
10Y1.1571.165-0.008

1.4. Solvency of oOh!Media Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of oOh!Media Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare oOh!Media Ltd to Advertising Agencies industry mean.
  • A Debt to Asset Ratio of 0.54 means that oOh!Media Ltd assets are financed with 53.5% credit (debt) and the remaining percentage (100% - 53.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of oOh!Media Ltd:

  • The MRQ is 0.535. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.535. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.535TTM0.5350.000
TTM0.535YOY0.567-0.031
TTM0.5355Y0.563-0.028
5Y0.56310Y0.511+0.052
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5350.516+0.019
TTM0.5350.504+0.031
YOY0.5670.558+0.009
5Y0.5630.549+0.014
10Y0.5110.575-0.064
1.4.2. Debt to Equity Ratio

Measures if oOh!Media Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare oOh!Media Ltd to the Advertising Agencies industry mean.
  • A Debt to Equity ratio of 115.1% means that company has $1.15 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of oOh!Media Ltd:

  • The MRQ is 1.151. The company is able to pay all its debts with equity. +1
  • The TTM is 1.151. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.151TTM1.1510.000
TTM1.151YOY1.306-0.156
TTM1.1515Y1.356-0.205
5Y1.35610Y1.205+0.151
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1510.912+0.239
TTM1.1510.908+0.243
YOY1.3061.105+0.201
5Y1.3561.193+0.163
10Y1.2051.237-0.032

2. Market Valuation of oOh!Media Ltd

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings oOh!Media Ltd generates.

  • Above 15 is considered overpriced but always compare oOh!Media Ltd to the Advertising Agencies industry mean.
  • A PE ratio of 24.27 means the investor is paying $24.27 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of oOh!Media Ltd:

  • The EOD is 30.697. Good. +1
  • The MRQ is 24.274. Very good. +2
  • The TTM is 24.274. Very good. +2
Trends
Current periodCompared to+/- 
EOD30.697MRQ24.274+6.423
MRQ24.274TTM24.2740.000
TTM24.274YOY-95.454+119.728
TTM24.2745Y24.960-0.686
5Y24.96010Y40.195-15.235
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
EOD30.6975.798+24.899
MRQ24.27410.246+14.028
TTM24.27410.385+13.889
YOY-95.4540.240-95.694
5Y24.9609.661+15.299
10Y40.1959.238+30.957
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of oOh!Media Ltd.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of oOh!Media Ltd:

  • The MRQ is 4.865. Seems overpriced? -1
  • The TTM is 4.865. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ4.865TTM4.8650.000
TTM4.865YOY-55.757+60.622
TTM4.8655Y73.398-68.533
5Y73.39810Y53.549+19.849
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ4.8657.864-2.999
TTM4.8659.073-4.208
YOY-55.7577.609-63.366
5Y73.39823.519+49.879
10Y53.54929.249+24.300

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of oOh!Media Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Advertising Agencies industry mean).
  • A PB ratio of 0.95 means the investor is paying $0.95 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of oOh!Media Ltd:

  • The EOD is 1.202. Good. +1
  • The MRQ is 0.951. Very good. +2
  • The TTM is 0.951. Very good. +2
Trends
Current periodCompared to+/- 
EOD1.202MRQ0.951+0.252
MRQ0.951TTM0.9510.000
TTM0.951YOY1.223-0.273
TTM0.9515Y1.893-0.943
5Y1.89310Y3.930-2.037
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
EOD1.2021.354-0.152
MRQ0.9511.866-0.915
TTM0.9511.991-1.040
YOY1.2231.870-0.647
5Y1.8931.660+0.233
10Y3.9301.813+2.117
2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of oOh!Media Ltd.

3.1. Funds holding oOh!Media Ltd

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2021-01-31Price (T.Rowe) International Discovery Fund3.19-19121331--
2020-12-31Oakmark International Small Cap Fund2.92-17492765--
2020-10-31Vanguard International Stock Index-Total Intl Stock Indx1.13-6778530--
2021-01-31DFA International Small Cap Value Portfolio0.63-3796308--
2020-12-31Vanguard Tax Managed Fund-Vanguard Developed Markets Index Fund0.52-3100881--
2021-02-28iShares Core MSCI EAFE ETF0.52-3087736--
2021-01-31DFA Asia Pacific Small Company Series0.50999997-3082993--
2021-01-31DFA International Core Equity Portfolio0.47-2840315--
2021-02-28iShares MSCI EAFE Small Cap ETF0.43-2557681--
2020-12-31Price (T.Rowe) International Small-Cap Equity Trust0.41-2454908--
Total 10.7299999706431344800.0%

4. Summary

4.1. Key Performance Indicators

The key performance indicators of oOh!Media 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---0.029-0.0290%-0.007-77%0.150-120%0.135-122%
Book Value Growth--1.0031.0030%0.995+1%1.226-18%1.324-24%
Book Value Per Share--1.3521.3520%1.381-2%1.288+5%0.863+57%
Book Value Per Share Growth--0.9790.9790%0.995-2%1.221-20%1.322-26%
Current Ratio--0.7510.7510%0.776-3%0.990-24%1.363-45%
Debt To Asset Ratio--0.5350.5350%0.567-6%0.563-5%0.511+5%
Debt To Equity Ratio--1.1511.1510%1.306-12%1.356-15%1.205-5%
Dividend Per Share--0.0250.0250%-+100%0.023+8%0.021+22%
Eps--0.0530.0530%-0.018+133%0.009+458%0.010+407%
Eps Growth--4.9904.9900%1.712+191%1.087+359%1.278+291%
Free Cash Flow Per Share--0.3310.3310%0.243+36%0.240+38%0.132+150%
Free Cash Flow Per Share Growth--1.3591.3590%0.929+46%2.167-37%2.148-37%
Free Cash Flow To Equity Per Share---0.028-0.0280%-0.036+26%0.206-114%0.132-122%
Free Cash Flow To Equity Per Share Growth--1.2081.2080%-1.278+206%12.387-90%7.533-84%
Gross Profit Margin--0.7570.7570%1.756-57%0.947-20%0.935-19%
Intrinsic Value_10Y_max--6.418--------
Intrinsic Value_10Y_min--5.399--------
Intrinsic Value_1Y_max--0.399--------
Intrinsic Value_1Y_min--0.388--------
Intrinsic Value_3Y_max--1.385--------
Intrinsic Value_3Y_min--1.304--------
Intrinsic Value_5Y_max--2.595--------
Intrinsic Value_5Y_min--2.367--------
Net Profit Margin--0.0530.0530%-0.020+138%0.007+656%0.009+523%
Operating Margin--0.1480.1480%0.063+135%0.099+50%0.092+60%
Operating Ratio--0.8560.8560%0.944-9%0.895-4%0.966-11%
Pb Ratio1.202+21%0.9510.9510%1.223-22%1.893-50%3.930-76%
Pe Ratio30.697+21%24.27424.2740%-95.454+493%24.960-3%40.195-40%
Peg Ratio--4.8654.8650%-55.757+1246%73.398-93%53.549-91%
Price Per Share1.625+21%1.2851.2850%1.690-24%2.339-45%2.681-52%
Price To Total Gains Ratio-373.696-26%-295.507-295.5070%-255.007-14%-1618.543+448%-872.535+195%
Profit Growth--5.0635.0630%1.712+196%1.100+361%1.287+293%
Quick Ratio--0.6630.6630%0.647+3%0.831-20%1.157-43%
Return On Assets--0.0180.0180%-0.006+131%0.005+254%0.005+260%
Return On Equity--0.0390.0390%-0.013+133%0.010+302%0.000+100%
Revenue Growth--1.1761.1760%1.1810%1.126+4%1.120+5%
Total Gains Per Share---0.004-0.0040%-0.007+52%0.173-103%0.156-103%
Total Gains Per Share Growth--1.3441.3440%-0.025+102%111.334-99%62.636-98%
Usd Book Value--538118029.800538118029.8000%536647778.400+0%502886019.080+7%336705221.640+60%
Usd Book Value Change Per Share---0.020-0.0200%-0.004-77%0.100-120%0.090-122%
Usd Book Value Per Share--0.9040.9040%0.924-2%0.861+5%0.577+57%
Usd Dividend Per Share--0.0170.0170%-+100%0.015+8%0.014+22%
Usd Eps--0.0350.0350%-0.012+133%0.006+458%0.007+407%
Usd Free Cash Flow--131609898.400131609898.4000%94529342.400+39%93848039.000+40%51578010.380+155%
Usd Free Cash Flow Per Share--0.2210.2210%0.163+36%0.160+38%0.089+150%
Usd Free Cash Flow To Equity Per Share---0.019-0.0190%-0.024+26%0.138-114%0.088-122%
Usd Price Per Share1.086+21%0.8590.8590%1.130-24%1.564-45%1.793-52%
Usd Profit--21071597.60021071597.6000%-6878556.800+133%4086750.640+416%4066625.780+418%
Usd Revenue--396227737.800396227737.8000%336796552.400+18%355044652.200+12%277972455.800+43%
Usd Total Gains Per Share---0.003-0.0030%-0.004+52%0.116-103%0.104-103%
 EOD+1 -4MRQTTM+0 -0YOY+30 -125Y+27 -1510Y+26 -16

4.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1530.697
Price to Book Ratio (EOD)Between0-11.202
Net Profit Margin (MRQ)Greater than00.053
Operating Margin (MRQ)Greater than00.148
Quick Ratio (MRQ)Greater than10.663
Current Ratio (MRQ)Greater than10.751
Debt to Asset Ratio (MRQ)Less than10.535
Debt to Equity Ratio (MRQ)Less than11.151
Return on Equity (MRQ)Greater than0.150.039
Return on Assets (MRQ)Greater than0.050.018
Total3/10 (30.0%)

4.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5059.939
Ma 20Greater thanMa 501.578
Ma 50Greater thanMa 1001.527
Ma 100Greater thanMa 2001.402
OpenGreater thanClose1.600
Total4/5 (80.0%)



Latest Balance Sheet

Balance Sheet of 2022-12-31. Currency in AUD. All numbers in thousands.

Summary
Total Assets1,731,895
Total Liabilities927,052
Total Stockholder Equity805,748
 As reported
Total Liabilities 927,052
Total Stockholder Equity+ 805,748
Total Assets = 1,731,895

Assets

Total Assets1,731,895
Total Current Assets173,476
Long-term Assets173,476
Total Current Assets
Cash And Cash Equivalents 40,048
Net Receivables 113,044
Inventory 6,094
Other Current Assets 14,290
Total Current Assets  (as reported)173,476
Total Current Assets  (calculated)173,476
+/-0
Long-term Assets
Property Plant Equipment 803,665
Goodwill 745,414
Intangible Assets 138,231
Long-term Assets  (as reported)1,558,419
Long-term Assets  (calculated)1,687,310
+/- 128,891

Liabilities & Shareholders' Equity

Total Current Liabilities230,847
Long-term Liabilities696,205
Total Stockholder Equity805,748
Total Current Liabilities
Short-term Debt 145,255
Accounts payable 49,936
Other Current Liabilities 35,656
Total Current Liabilities  (as reported)230,847
Total Current Liabilities  (calculated)230,847
+/-0
Long-term Liabilities
Long term Debt 682,641
Long-term Liabilities  (as reported)696,205
Long-term Liabilities  (calculated)682,641
+/- 13,564
Total Stockholder Equity
Common Stock864,104
Retained Earnings -91,841
Accumulated Other Comprehensive Income 33,485
Total Stockholder Equity (as reported)805,748
Total Stockholder Equity (calculated)805,748
+/-0
Other
Capital Stock864,104
Cash and Short Term Investments 40,048
Common Stock Shares Outstanding 595,353
Liabilities and Stockholders Equity 1,732,800
Net Debt 787,848
Net Invested Capital 1,488,389
Net Working Capital -57,371
Short Long Term Debt Total 827,896



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-31
> Total Assets 
375,996
375,901
431,052
538,627
590,723
1,247,360
2,083,781
1,908,800
1,852,465
1,731,895
1,731,8951,852,4651,908,8002,083,7811,247,360590,723538,627431,052375,901375,996
   > Total Current Assets 
72,286
85,807
85,227
96,273
110,639
193,649
233,953
192,193
191,759
173,476
173,476191,759192,193233,953193,649110,63996,27385,22785,80772,286
       Cash And Cash Equivalents 
15,503
20,197
18,527
8,193
15,919
33,027
61,208
80,042
60,048
40,048
40,04860,04880,04261,20833,02715,9198,19318,52720,19715,503
       Net Receivables 
50,163
53,936
60,089
79,411
81,348
124,814
133,519
85,480
99,827
113,044
113,04499,82785,480133,519124,81481,34879,41160,08953,93650,163
       Inventory 
1,218
234
1,168
565
673
5,739
4,025
3,472
5,006
6,094
6,0945,0063,4724,0255,7396735651,1682341,218
       Other Current Assets 
2,603
11,440
5,443
8,104
12,699
30,069
35,201
23,199
26,878
14,290
14,29026,87823,19935,20130,06912,6998,1045,44311,4402,603
   > Long-term Assets 
0
290,094
345,825
442,354
480,084
1,053,711
1,849,828
1,716,607
1,660,706
1,558,419
1,558,4191,660,7061,716,6071,849,8281,053,711480,084442,354345,825290,0940
       Property Plant Equipment 
71,120
62,387
80,279
102,822
107,606
179,414
1,055,879
941,448
892,288
803,665
803,665892,288941,4481,055,879179,414107,606102,82280,27962,38771,120
       Goodwill 
118,116
115,478
142,714
199,429
247,007
724,503
592,745
594,639
607,183
745,414
745,414607,183594,639592,745724,503247,007199,429142,714115,478118,116
       Long Term Investments 
0
304
214
207
275
0
0
0
0
0
000002752072143040
       Intangible Assets 
108,577
102,109
112,827
129,947
125,196
127,901
199,216
180,520
160,125
138,231
138,231160,125180,520199,216127,901125,196129,947112,827102,109108,577
       Long-term Assets Other 
0
0
0
442,354
480,084
21,893
1,988
0
1,110
9,340
9,3401,11001,98821,893480,084442,354000
> Total Liabilities 
274,458
134,266
176,139
211,772
240,429
566,451
1,417,933
1,102,305
1,049,821
927,052
927,0521,049,8211,102,3051,417,933566,451240,429211,772176,139134,266274,458
   > Total Current Liabilities 
45,721
37,832
55,749
70,087
57,348
120,678
257,309
211,828
247,181
230,847
230,847247,181211,828257,309120,67857,34870,08755,74937,83245,721
       Short-term Debt 
210,291
216
112
63
65
59
170,025
159,424
178,568
145,255
145,255178,568159,424170,025596563112216210,291
       Short Long Term Debt 
210,291
81,973
105,040
122,430
138,726
0
170,025
0
0
0
000170,0250138,726122,430105,04081,973210,291
       Accounts payable 
1,999
2,846
5,109
7,460
3,964
5,506
27,071
3,308
6,039
49,936
49,9366,0393,30827,0715,5063,9647,4605,1092,8461,999
       Other Current Liabilities 
9,513
8,785
48,576
62,444
52,846
114,993
60,213
49,096
62,574
35,656
35,65662,57449,09660,213114,99352,84662,44448,5768,7859,513
   > Long-term Liabilities 
0
96,434
120,390
141,685
183,081
445,773
1,160,624
890,477
802,640
696,205
696,205802,640890,4771,160,624445,773183,081141,685120,39096,4340
       Long term Debt Total 
0
0
0
122,341
138,701
405,511
1,097,445
836,404
773,173
0
0773,173836,4041,097,445405,511138,701122,341000
       Capital Lease Obligations 
0
0
0
80
233
162
851,773
804,551
178,568
145,255
145,255178,568804,551851,77316223380000
> Total Stockholder Equity
101,652
241,747
256,428
328,233
351,098
681,693
666,753
807,400
803,549
805,748
805,748803,549807,400666,753681,693351,098328,233256,428241,747101,652
   Common Stock
142,072
283,585
283,585
349,510
349,510
675,371
694,913
876,291
886,468
864,104
864,104886,468876,291694,913675,371349,510349,510283,585283,585142,072
   Retained Earnings -91,841-108,435-97,682-45,465-20,364-26,363-47,040-52,593-66,404-41,617
   Capital Surplus 0000000000
   Treasury Stock0000000000
   Other Stockholders Equity 
1,197
24,566
25,436
25,763
27,951
26,686
17,305
28,791
25,516
0
025,51628,79117,30526,68627,95125,76325,43624,5661,197



Balance Sheet

Currency in AUD. All numbers in thousands.




Cash Flow

Currency in AUD. All numbers in thousands.




Income Statement

Currency in AUD. All numbers in thousands.


Latest Income Statement (annual, 2022-12-31)

Gross Profit (+$)
totalRevenue592,623
Cost of Revenue-169,852
Gross Profit422,771422,771
 
Operating Income (+$)
Gross Profit422,771
Operating Expense-337,286
Operating Income85,48585,485
 
Operating Expense (+$)
Research Development-
Selling General Administrative102,686
Selling And Marketing Expenses7,674
Operating Expense337,286110,360
 
Net Interest Income (+$)
Interest Income481
Interest Expense-41,727
Net Interest Income-41,246-41,246
 
Pretax Income (+$)
Operating Income85,485
Net Interest Income-41,246
Other Non-Operating Income Expenses-
Income Before Tax (EBT)46,155124,815
EBIT - interestExpense = 46,155
46,155
73,243
Interest Expense41,727
Earnings Before Interest and Taxes (ebit)87,88287,882
Earnings Before Interest and Taxes (ebitda)288,547
 
After tax Income (+$)
Income Before Tax46,155
Tax Provision-14,639
Net Income From Continuing Ops31,51631,516
Net Income31,516
Net Income Applicable To Common Shares-
 
Non-recurring Events
Discontinued Operations-
Extraordinary Items-
Effect of Accounting Charges-
Other Items-
Non Recurring-
Other Operating Expenses507,138
Total Other Income/Expenses Net-39,33041,246
 

Comments

Join the conversation.

Leave a comment

Stay informed with my latest content.

Subscribe to my newsletter and receive an email as soon as I add content to PenkeTrading.com.


By clicking Register, you agree to the General Terms and Conditions.
Penke's Market Notifications
8NI.F
now

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 8NI.F.

8NI.F Daily Candlestick Chart
6LLN.F
5 minutes ago

I found you a STOCH Bullish Hidden Divergence on the daily chart of 6LLN.F.

6LLN.F Daily Candlestick Chart
4R6.F
9 minutes ago

I found you a Three White Soldiers Candle Pattern on the daily chart of 4R6.F.

4R6.F Daily Candlestick Chart
ASHIKA.BSE
13 minutes ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of ASHIKA.BSE.

ASHIKA.BSE Daily Candlestick Chart
PXH.F
14 minutes ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of PXH.F.

PXH.F Daily Candlestick Chart
PNE3.F
16 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of PNE3.F.

PNE3.F Daily Candlestick Chart
NTG.F
20 minutes ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of NTG.F.

NTG.F Daily Candlestick Chart
NEN.F
22 minutes ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of NEN.F.

NEN.F Daily Candlestick Chart
NCGB.F
22 minutes ago

I found you a Three White Soldiers Candle Pattern on the daily chart of NCGB.F.

NCGB.F Daily Candlestick Chart
MSBA.F
26 minutes ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of MSBA.F.

MSBA.F Daily Candlestick Chart
M4M.F
27 minutes ago

I found you a Three White Soldiers Candle Pattern on the daily chart of M4M.F.

M4M.F Daily Candlestick Chart
LM06.F
29 minutes ago

I found you a RSI Bullish Reversal Divergence on the daily chart of LM06.F.

LM06.F Daily Candlestick Chart
LF9.F
30 minutes ago

I found you a MACD Bearish Reversal Divergence on the daily chart of LF9.F.

LF9.F Daily Candlestick Chart
LDE.F
30 minutes ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of LDE.F.

LDE.F Daily Candlestick Chart
IV8.F
34 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of IV8.F.

IV8.F Daily Candlestick Chart
IJCA.F
35 minutes ago

I found you a RSI Bullish Reversal Divergence on the daily chart of IJCA.F.

IJCA.F Daily Candlestick Chart
CDOU.XETRA
35 minutes ago

I found you a Golden Cross on the daily chart of CDOU.XETRA.

CDOU.XETRA Daily Candlestick Chart
I3F.F
37 minutes ago

I found you a RSI Bullish Reversal Divergence on the daily chart of I3F.F.

I3F.F Daily Candlestick Chart
HINDCOPPER.BSE
48 minutes ago

I found you a Death Cross on the daily chart of HINDCOPPER.BSE.

HINDCOPPER.BSE Daily Candlestick Chart
HESTERBIO.BSE
48 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of HESTERBIO.BSE.

HESTERBIO.BSE Daily Candlestick Chart
HERANBA.BSE
49 minutes ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of HERANBA.BSE.

HERANBA.BSE Daily Candlestick Chart
GVFILM.BSE
50 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of GVFILM.BSE.

GVFILM.BSE Daily Candlestick Chart