Investment Firms
(Millions) | (Millions) | (Millions) | (Millions) | (Millions) | |
Growth Metrics | 30-Sep-23 | 30-Sep-22 | 30-Sep-21 | 30-Sep-20 | 30-Sep-19 |
Annualisation Factor | 1.0 | 1.0 | n/a | 1.0 | 1.0 |
Dividend Yield | 8.5% | 6.9% | 3.8% | 4.6% | 3.2% |
Continuing Operations | |||||
PE Ratio - Adjusted | 10.6 | 17.1 | 28.5 | 20.7 | 17.1 |
PE Ratio - Diluted | n/a 8.3 |
9.9 19.5 |
6.7 28.6 |
9.0 19.6 |
17.1 17.0 |
PEG - Adjusted | 0.4 | n/a | n/a | n/a | n/a |
PEG - Diluted | n/a 0.1 |
n/a n/a |
0.1 n/a |
0.1 n/a |
n/a n/a |
Return on Capital Employed | n/a 2.45% |
4.88% 3.29% |
0.09% 0.04% |
7.48% 4.64% |
4.39% 4.39% |
Operating Margin | (354.41%) 57.44% |
153.24% 103.39% |
278.88% 123.10% |
149.60% 92.91% |
111.32% 111.32% |
Continuing & Discontinued Operations | |||||
PE Ratio - Adjusted | 10.6 | 17.1 | 2,828.1 | 20.7 | 17.1 |
PE Ratio - Diluted | n/a 8.3 |
9.9 19.5 |
665.5 2,837.3 |
9.0 19.6 |
17.1 17.0 |
PEG - Adjusted | 0.4 | 0.0 | n/a | n/a | n/a |
PEG - Diluted | n/a 0.1 |
0.0 0.0 |
n/a n/a |
0.1 n/a |
n/a n/a |
(Millions) | (Millions) | (Millions) | (Millions) | (Millions) | |
Gearing | 30-Sep-23 | 30-Sep-22 | 30-Sep-21 | 30-Sep-20 | 30-Sep-19 |
Net Gearing | 90.22% | 57.32% | 15.42% | 62.75% | 44.85% |
(Millions) | (Millions) | (Millions) | (Millions) | (Millions) | |
Value Metrics | 30-Sep-23 | 30-Sep-22 | 30-Sep-21 | 30-Sep-20 | 30-Sep-19 |
Price/Book Value | 0.6 | 0.5 | 0.7 | 0.8 | 0.7 |
Price/Tangible Book Value | 0.6 | 0.5 | 0.7 | 0.8 | 0.7 |
Price/ Cash Flow | 17.3 | 19.0 | 23.3 | 12.4 | (103.3) |
Price/Revenue | 6.95 | 10.08 | 1,355.53 | 9.37 | 12.53 |
Price/R&D | n/a | n/a | n/a | n/a | n/a |
Net Asset Value per Share (exc. Intangibles) | 98.61¢ | 132.10¢ | 196.86¢ | 119.20¢ | 143.93¢ |
Net Cash per Share | n/a | n/a | n/a | n/a | n/a |
(Millions) | (Millions) | (Millions) | (Millions) | (Millions) | |
Annualised Fundamentals | 30-Sep-23 | 30-Sep-22 | 30-Sep-21 | 30-Sep-20 | 30-Sep-19 |
Continuing Operations | |||||
Revenue | 68.07 | 57.89 | 0.52 | 42.88 | 28.18 |
EBITDA | (241.25) 39.10 |
88.71 59.85 |
1.46 0.62 |
65.07 40.76 |
31.37 31.37 |
Depreciation | n/a n/a |
n/a n/a |
(0.01) 0.01 |
(0.92) (0.92) |
n/a n/a |
Net Interest | (1.72) (1.72) |
(12.07) (12.07) |
(0.15) (0.15) |
(10.57) (10.57) |
(5.03) (5.03) |
Profit Before Tax | (242.97) 37.38 |
76.64 47.78 |
1.30 0.49 |
53.58 29.27 |
26.34 26.34 |
Revenue per Share | 8.44¢ | 7.17¢ | 0.097¢ | 10.14¢ | 8.50¢ |
Pre-Tax Profit per Share | (30.11¢) 4.63¢ |
9.50¢ 5.92¢ |
0.24¢ 0.092¢ |
12.68¢ 6.92¢ |
7.94¢ 7.94¢ |
Market Capitalisation (Millions) | 472.79 | 583.32 | 1,061.61 | 401.59 | 450.20 |
Enterprise Value (EV) (Millions) | 1,193.59 | 1,284.39 | 1,553.78 | 742.22 | 680.63 |
EBITDA/EV | (20.21%) 3.28% |
6.91% 4.66% |
0.09% 0.04% |
8.77% 5.49% |
4.61% 4.61% |
Operating Margin | (354.41%) 57.44% |
153.24% 103.39% |
278.88% 123.10% |
149.60% 92.91% |
111.32% 111.32% |
Capital Employed (Millions) | 1,592.94 | 1,818.56 | 1,578.97 | 858.18 | 714.40 |
Return on Capital Employed | n/a 2.45% |
4.88% 3.29% |
0.09% 0.04% |
7.48% 4.64% |
4.39% 4.39% |
Invested Equity Capital (Millions) | 822.84 | 1,117.49 | 1,086.80 | 517.55 | 482.45 |
Earnings per Share - Basic | (27.68¢) 7.06¢ |
7.28¢ 3.71¢ |
19.59¢ 4.59¢ |
10.56¢ 4.84¢ |
6.22¢ 6.25¢ |
Earnings per Share - Diluted | (27.68¢) 7.06¢ |
7.28¢ 3.71¢ |
19.59¢ 4.59¢ |
10.56¢ 4.84¢ |
6.22¢ 6.25¢ |
Earnings per Share - Adjusted | 5.51¢ | 4.24¢ | 4.61¢ | 4.59¢ | 6.23¢ |
Earnings per Share Growth - Basic | n/a 90% |
-63% -19% |
86% -5% |
70% -22% |
n/a n/a |
Earnings per Share Growth - Diluted | n/a 90% |
-63% -19% |
86% -5% |
70% -22% |
n/a n/a |
Earnings per Share Growth - Adjusted | 30% | -8% | 0% | -26% | n/a |
PE Ratio - Diluted | n/a 8.3 |
9.9 19.5 |
6.7 28.6 |
9.0 19.6 |
17.1 17.0 |
PEG - Diluted | n/a 0.1 |
n/a n/a |
0.1 n/a |
0.1 n/a |
n/a n/a |
Tax Rate | 8.07% | 23.32% | 18.78% | 16.41% | 21.34% |
Dividend Cover | 1.10 1.41 |
0.85 0.74 |
0.92 0.92 |
1.05 1.11 |
1.84 1.85 |
Interest Cover | (45.64) 8.17 |
7.35 4.96 |
9.87 4.36 |
6.07 3.77 |
6.24 6.24 |
Continuing & Discontinued Operations | |||||
Earnings per Share - Basic | (27.68¢) 7.06¢ |
7.28¢ 3.71¢ |
0.20¢ 0.046¢ |
10.56¢ 4.84¢ |
6.22¢ 6.25¢ |
Earnings per Share - Diluted | (27.68¢) 7.06¢ |
7.28¢ 3.71¢ |
0.20¢ 0.046¢ |
10.56¢ 4.84¢ |
6.22¢ 6.25¢ |
Earnings per Share - Adjusted | 5.51¢ | 4.24¢ | 0.047¢ | 4.59¢ | 6.22¢ |
Earnings per Share Growth - Basic | n/a 90% |
3,582% 7,893% |
-98% -99% |
70% -22% |
n/a n/a |
Earnings per Share Growth - Diluted | n/a 90% |
3,582% 7,893% |
-98% -99% |
70% -22% |
n/a n/a |
Earnings per Share Growth - Adjusted | 30% | 9,012% | -99% | -26% | n/a |
PE Ratio - Diluted | n/a 8.3 |
9.9 19.5 |
665.5 2,837.3 |
9.0 19.6 |
17.1 17.0 |
PEG - Diluted | n/a 0.1 |
0.0 0.0 |
n/a n/a |
0.1 n/a |
n/a n/a |
Dividend Cover | 1.10 1.41 |
0.85 0.74 |
0.01 0.01 |
1.05 1.11 |
1.84 1.85 |
Return on Equity (ROE) | (27.15%) 6.93% |
5.26% 2.68% |
0.10% 0.02% |
8.65% 3.96% |
4.29% 4.29% |
Operating Cash Flow per Share | 3.39¢ | 3.80¢ | 5.66¢ | 7.64¢ | (1.03¢) |
Gross Cash Flow per Share | cn/a | cn/a | cn/a | cn/a | cn/a |
Cash Incr/Decr per Share | (4.58¢) | (29.31¢) | 0.57¢ | 1.54¢ | 5.37¢ |
Capital Expenditure per Share | n/a | n/a | n/a | n/a | n/a |
Dividend per Share | 5.00¢ | 5.00¢ | 5.00¢ | 4.38¢ | 3.39¢ |
Dividend per Share Growth | n/a | n/a | 14.09% | 29.41% | n/a |
Dividend Yield | 8.5% | 6.9% | 3.8% | 4.6% | 3.2% |
Shareholders Funds | 795.62 | 1,065.75 | 1,053.50 | 503.91 | 477.27 |
Net Borrowings (Millions) | 717.79 | 610.89 | 162.44 | 316.19 | 214.05 |
Net Asset Value per Share (inc. Intangibles) | 98.61¢ | 132.10¢ | 196.86¢ | 119.20¢ | 143.93¢ |
(Millions) | (Millions) | (Millions) | (Millions) | (Millions) | |
Gearing - inc Intangibles | 30-Sep-23 | 30-Sep-22 | 30-Sep-21 | 30-Sep-20 | 30-Sep-19 |
Shareholders' Funds inc Intangibles | 795.62 | 1,065.75 | 1,053.50 | 503.91 | 477.27 |
Net Borrowings (Millions) | 717.79 | 610.89 | 162.44 | 316.19 | 214.05 |
Net Gearing | 90.22% | 57.32% | 15.42% | 62.75% | 44.85% |
Cash & Near Cash | 52.31 | 90.18 | 329.73 | 24.44 | 17.90 |
Cash | 6.57% | 8.46% | 31.30% | 4.85% | 3.75% |
Gross Borrowings | 770.10 | 701.07 | 492.17 | 340.63 | 231.95 |
Gross Gearing | 96.79% | 65.78% | 46.72% | 67.60% | 48.60% |
Borrowings Under 5 years | 770.10 | 701.07 | 492.17 | 340.63 | 231.95 |
Under 5 years | 96.79% | 65.78% | 46.72% | 67.60% | 48.60% |
Borrowings Under 1 year | n/a | n/a | n/a | n/a | n/a |
Under 1 year | n/a | n/a | n/a | n/a | n/a |
(Millions) | (Millions) | (Millions) | (Millions) | (Millions) | |
Gearing - exc Intangibles | 30-Sep-23 | 30-Sep-22 | 30-Sep-21 | 30-Sep-20 | 30-Sep-19 |
Shareholders' Funds exc Intangibles | 795.62 | 1,065.75 | 1,053.50 | 503.91 | 477.27 |
Net Borrowings (Millions) | 717.79 | 610.89 | 162.44 | 316.19 | 214.05 |
Net Gearing | 90.22% | 57.32% | 15.42% | 62.75% | 44.85% |
Cash & Near Cash | 52.31 | 90.18 | 329.73 | 24.44 | 17.90 |
Cash | 6.57% | 8.46% | 31.30% | 4.85% | 3.75% |
Gross Borrowings | 770.10 | 701.07 | 492.17 | 340.63 | 231.95 |
Gross Gearing | 96.79% | 65.78% | 46.72% | 67.60% | 48.60% |
Borrowings Under 5 years | 770.10 | 701.07 | 492.17 | 340.63 | 231.95 |
Under 5 years | 96.79% | 65.78% | 46.72% | 67.60% | 48.60% |
Borrowings Under 1 year | n/a | n/a | n/a | n/a | n/a |
Under 1 year | n/a | n/a | n/a | n/a | n/a |
(Millions) | (Millions) | (Millions) | (Millions) | (Millions) | |
Cover | 30-Sep-23 | 30-Sep-22 | 30-Sep-21 | 30-Sep-20 | 30-Sep-19 |
Quick Ratio | n/a | n/a | n/a | n/a | n/a |
Current Ratio | 4.29 | 3.09 | 15.67 | 4.07 | 2.88 |
* GAAP
a. Includes discontinued activities
b. Based on operating cash flow before tax
c. Not disclosed under IFRS
d. Includes non-current assets
You are here: research