EVT LIMITED Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 11,54 AUD | +0,52% |
|
+0,79% | -5,64% |
| 21/10 | EVT LIMITED : Jarden Research herhaalt koopadvies | ZM |
| 18/10 | EVT LIMITED : Citigroup verhoogt advies naar kopen | ZM |
Voorlopige winst- en verliesrekening: EVT Limited
| Fiscaal tijdperk: Juni | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.009 | 784,1 | 692,5 | 987,8 | 1.275 | 1.226 | 1.258 | 1.345 |
| Variatie | - | -22,32% | -11,68% | 42,65% | 29,12% | -3,9% | 2,6% | 6,96% |
| EBITDA 1 | 229,1 | 250,3 | 27,22 | 138,3 | 325,9 | 292 | 287,6 | 335,3 |
| Variatie | - | 9,27% | -89,12% | 408,1% | 135,64% | -10,4% | -1,52% | 16,59% |
| Bedrijfsresultaat (EBIT) 1 | 158,9 | 55,67 | -51,06 | 61,49 | 141,3 | 100,9 | 116,4 | 161 |
| Variatie | - | -64,97% | - | - | 129,81% | -28,6% | 15,35% | 38,34% |
| Betaalde rente 1 | -9,355 | -29,62 | -41,41 | -41,18 | -43,49 | -51,15 | -50 | -50,03 |
| Resultaat voor belastingen (EBT) 1 | 149,1 | -47,98 | -63,03 | 53,82 | 156,1 | 44,54 | 68,56 | 107 |
| Variatie | - | - | 31,35% | - | 189,99% | -71,47% | 53,94% | 56,01% |
| Nettowinst (verlies) 1 | 111,9 | -11,37 | -48,04 | 53,32 | 106,5 | 4,816 | 52,85 | 81,31 |
| Variatie | - | - | 322,63% | - | 99,78% | -95,48% | 997,46% | 53,84% |
| Datum van publicatie | 22/08/19 | 31/08/20 | 22/08/21 | 21/08/22 | 27/08/23 | 25/08/24 | - | - |
1AUD in Miljoen
Geschatte gegevens
Balansprognose: EVT Limited
| Fiscaal tijdperk: Juni | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | 305 | 1.113 | 355.212 | 211 | 1.191 | 1.217 | 1.264 | 1.232 |
| Variatie | - | 264,92% | 31.814,82% | -99,94% | 464,45% | 2,18% | 2,85% | -2,53% |
| Datum van publicatie | 22/08/19 | 31/08/20 | 22/08/21 | 21/08/22 | 27/08/23 | 25/08/24 | - | - |
1AUD in Miljoen
Geschatte gegevens
Verwachte kasstroom: EVT Limited
| Fiscaal tijdperk: Juni | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 118,8 | 124,8 | 29,2 | 99,49 | 200,4 | 89,71 | 126,4 | 135,6 |
| Variatie | - | 5,12% | -76,6% | 240,66% | 101,41% | -55,23% | -6,29% | 7,22% |
| Vrije kasstroom (FCF) 1 | 47,5 | 51,54 | 122,6 | 177,6 | 41,37 | 133,3 | 120 | 120 |
| Variatie | - | 8,5% | 137,87% | 44,9% | -76,71% | 222,11% | 151,76% | 0% |
| Datum van publicatie | 22/08/19 | 31/08/20 | 22/08/21 | 21/08/22 | 27/08/23 | 25/08/24 | - | - |
1AUD in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: EVT Limited
| Fiscaal tijdperk: Juni | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 22,7% | 31,92% | 3,93% | 14% | 25,55% | 23,83% | 22,87% | 24,93% |
| EBIT-marge (%) | 15,75% | 7,1% | -7,37% | 6,23% | 11,08% | 8,23% | 9,25% | 11,97% |
| EBT-marge (%) | 14,77% | -6,12% | -9,1% | 5,45% | 12,24% | 3,63% | 5,45% | 7,95% |
| Nettomarge (%) | 11,09% | -1,45% | -6,94% | 5,4% | 8,35% | 0,39% | 4,2% | 6,05% |
| FCF-marge (%) | 4,71% | 6,57% | 17,7% | 17,98% | 3,24% | 10,87% | 9,54% | 8,92% |
| Vrije kasstroom/nettoresultaat (%) | 42,45% | -453,44% | -255,21% | 333,14% | 38,84% | 2.767,19% | 227,04% | 147,58% |
Winstgevendheid | ||||||||
| ROA | 6,36% | 0,8% | -2,04% | 2,02% | 2,34% | 1,28% | 2,63% | 3,76% |
| ROE | 10,08% | 1,71% | -6,02% | 5,95% | 6,48% | 3,45% | 4,45% | 7,92% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | 1,33x | 4,45x | 13.049,19x | 1,53x | 3,66x | 4,17x | 4,4x | 3,68x |
| Schuld/vrije kasstroom | 6,43x | 21,59x | 2.897,47x | 1,19x | 28,79x | 9,13x | 10,53x | 10,27x |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 11,77% | 15,92% | 4,22% | 10,07% | 15,71% | 7,32% | 10,05% | 10,08% |
| CAPEX / EBITDA (%) | 51,84% | 49,87% | 107,28% | 71,93% | 61,48% | 30,72% | 43,96% | 40,43% |
| CAPEX / FCF (%) | 250% | 242,21% | 23,82% | 56,01% | 484,31% | 67,32% | 105,36% | 112,96% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 1,058 | 1,089 | 0,919 | 1,726 | 1,486 | 1,364 | 1,366 | 1,559 |
| Variatie | - | 2,96% | -15,63% | 87,76% | -13,9% | -8,17% | 12,02% | 14,15% |
| Dividend per aandeel 1 | 0,52 | 0,21 | - | - | 0,46 | 0,34 | 0,3197 | 0,3787 |
| Variatie | - | -59,62% | - | - | - | -26,09% | 128,95% | 18,47% |
| Nettoactief per aandeel 1 | 6,985 | 6,05 | 5,413 | 5,676 | 6,26 | 5,941 | 6,017 | 6,281 |
| Variatie | - | -13,39% | -10,53% | 4,86% | 10,28% | -5,08% | -1,75% | 4,38% |
| WPA 1 | 0,691 | -0,071 | -0,298 | 0,329 | 0,655 | 0,029 | 0,3248 | 0,4984 |
| Variatie | - | -110,27% | 319,72% | -210,4% | 99,09% | -95,57% | 79,13% | 53,43% |
| Aantal aandelen (in duizend) | 160.656 | 161.196 | 161.196 | 161.196 | 161.328 | 162.522 | 162.522 | 162.522 |
| Datum van publicatie | 22/08/19 | 31/08/20 | 22/08/21 | 21/08/22 | 27/08/23 | 25/08/24 | - | - |
1AUD
Geschatte gegevens
| 2024 | 2025 * | |
|---|---|---|
| K/w-verhouding | 401x | 35,3x |
| PBR-ratio | 1,96x | 1,91x |
| EV/omzet | 2,53x | 2,49x |
| Dividendrendement | 2,93% | 2,78% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
6
Laatste slotkoers
11,48AUD
Gemiddelde koersdoel
13,33AUD
Spread / Gemiddelde doel
+16,10%
