Stock QUB QUBE HOLDINGS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Qube Holdings Limited

Equities

QUB

AU000000QUB5

Marine Port Services

Market Closed - Australian S.E.
Other stock markets
 02:10:52 2024-05-31 am EDT 		5-day change 1st Jan Change
3.59 AUD +0.56% Intraday chart for Qube Holdings Limited -1.37% +10.80%
May. 28 Qube Acquiring Melbourne International RoRo & Automotive Terminal for AU$333 Million MT
May. 27 Wallenius Wilhelmsen to Sell Melbourne International RoRo & Auto Terminal MT

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,877 5,481 6,044 4,821 5,032 6,342 - -
Enterprise Value (EV) 1 6,233 7,449 8,161 5,724 6,878 8,234 8,351 8,385
P/E ratio 24.9 x 56 x 66 x 40.7 x 30 x 25.7 x 24.7 x 22.6 x
Yield 2.2% 1.79% 1.89% 2.31% 2.84% 2.4% 2.57% 2.8%
Capitalization / Revenue 2.82 x 2.91 x 2.97 x 1.87 x 1.68 x 1.91 x 1.79 x 1.7 x
EV / Revenue 3.61 x 3.95 x 4.02 x 2.22 x 2.3 x 2.48 x 2.36 x 2.24 x
EV / EBITDA 21.5 x 25.6 x 25.1 x 14.7 x 14.8 x 15 x 14 x 13.2 x
EV / FCF -27.2 x -33.9 x -2,915 x 5.48 x -130 x -110 x 54.5 x 33.8 x
FCF Yield -3.67% -2.95% -0.03% 18.3% -0.77% -0.91% 1.83% 2.96%
Price to Book 1.73 x 1.66 x 1.8 x 1.61 x 1.66 x 2.02 x 1.97 x 1.88 x
Nbr of stocks (in thousands) 1,604,123 1,883,518 1,906,498 1,765,753 1,765,474 1,766,658 - -
Reference price 2 3.040 2.910 3.170 2.730 2.850 3.590 3.590 3.590
Announcement Date 8/21/19 8/24/20 8/25/21 8/24/22 8/23/23 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Juni 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,729 1,884 2,032 2,573 2,990 3,320 3,536 3,739
EBITDA 1 289.3 290.9 325.6 388.8 464.8 549.7 595.6 636.4
EBIT 1 169.3 148.2 172.1 214.3 272.3 326.8 357.8 383.7
Operating Margin 9.79% 7.87% 8.47% 8.33% 9.11% 9.84% 10.12% 10.26%
Earnings before Tax (EBT) 1 284 130.5 122.6 217.9 234.7 274.5 285.3 310.9
Net income 1 196.6 87.5 91.6 127.5 167.9 242.8 258.2 282.2
Net margin 11.37% 4.65% 4.51% 4.96% 5.62% 7.31% 7.3% 7.55%
EPS 2 0.1220 0.0520 0.0480 0.0670 0.0950 0.1396 0.1451 0.1586
Free Cash Flow 1 -228.8 -220 -2.8 1,045 -53 -74.84 153.2 248.2
FCF margin -13.24% -11.68% -0.14% 40.62% -1.77% -2.25% 4.33% 6.64%
FCF Conversion (EBITDA) - - - 268.83% - - 25.72% 39.01%
FCF Conversion (Net income) - - - 819.76% - - 59.32% 87.96%
Dividend per Share 2 0.0670 0.0520 0.0600 0.0630 0.0810 0.0863 0.0923 0.1005
Announcement Date 8/21/19 8/24/20 8/25/21 8/24/22 8/23/23 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2 2026 S1
Net sales 1 970.1 913.5 953.3 - 1,216 1,357 1,497 1,493 1,628 1,715 1,747 1,844 1,832
EBITDA 1 158.2 132.7 162.6 163 190.4 198.4 234.7 230.1 260.8 272 - - -
EBIT 1 89.5 58.7 87.3 84.8 106.4 107.9 141.2 131.1 154.1 169.5 164.9 190 175.8
Operating Margin 9.23% 6.43% 9.16% - 8.75% 7.95% 9.43% 8.78% 9.47% 9.88% 9.44% 10.31% 9.6%
Earnings before Tax (EBT) 75.3 - - - - 125.4 - - 147.1 - - - -
Net income 1 51.7 35.8 57.8 - 56.3 71.2 111.3 56.6 112.3 101 152 129 -
Net margin 5.33% 3.92% 6.06% - 4.63% 5.25% 7.43% 3.79% 6.9% 5.89% 8.7% 7% -
EPS 2 0.0320 - 0.0310 - 0.0290 0.0380 0.0630 0.0320 0.0640 0.0700 0.0800 0.0800 0.0800
Dividend per Share 0.0290 0.0230 - 0.0350 0.0300 0.0330 0.0375 - 0.0400 - - - -
Announcement Date 2/24/20 8/24/20 2/24/21 8/25/21 2/23/22 8/24/22 2/22/23 8/23/23 2/21/24 - - - -
1AUD in Million2AUD
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,356 1,968 2,117 903 1,846 1,892 2,009 2,042
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 4.689 x 6.763 x 6.502 x 2.323 x 3.972 x 3.441 x 3.373 x 3.209 x
Free Cash Flow 1 -229 -220 -2.8 1,045 -53 -74.8 153 248
ROE (net income / shareholders' equity) 4.43% 2.86% 2.75% 5.84% 7.46% 8.16% 8.13% 8.54%
ROA (Net income/ Total Assets) 2.81% 1.64% 1.5% 3.13% 3.98% 4.4% 4.43% 4.68%
Assets 1 7,008 5,335 6,109 4,077 4,223 5,522 5,829 6,032
Book Value Per Share 2 1.750 1.760 1.760 1.700 1.720 1.770 1.820 1.910
Cash Flow per Share 2 0.1600 0.1800 0.1900 0.1600 0.2200 0.2600 0.2800 0.2900
Capex 1 330 306 361 555 445 521 342 305
Capex / Sales 19.1% 16.23% 17.78% 21.56% 14.88% 15.7% 9.68% 8.15%
Announcement Date 8/21/19 8/24/20 8/25/21 8/24/22 8/23/23 - - -
1AUD in Million2AUD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Qube Holdings Limited

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
15
Last Close Price
3.59 AUD
Average target price
3.785 AUD
Spread / Average Target
+5.44%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Marine Port Services

1st Jan change Capi.
QUBE HOLDINGS LIMITED Stock Qube Holdings Limited
+10.80% 4.21B
ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED Stock Adani Ports & Special Economic Zone Limited
+40.32% 37.2B
SHANGHAI INTERNATIONAL PORT (GROUP) CO., LTD. Stock Shanghai International Port (Group) Co., Ltd.
+16.12% 18.29B
DP WORLD PLC Stock DP World PLC
0.00% 13.47B
MISC Stock MISC
+14.40% 7.91B
QINGDAO PORT INTERNATIONAL CO., LTD. Stock Qingdao Port International Co., Ltd.
+36.17% 7.15B
ABU DHABI PORTS COMPANY Stock Abu Dhabi Ports Company
-20.38% 7.04B
JSW INFRASTRUCTURE LIMITED Stock JSW Infrastructure Limited
+35.89% 6.93B
CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED Stock China Merchants Port Holdings Company Limited
+4.51% 5.97B
LIAONING PORT CO., LTD. Stock Liaoning Port Co., Ltd.
+1.61% 4.03B
Other Marine Port Services
  1. Stock Market
  2. Equities
  3. QUB Stock
  4. Financials Qube Holdings Limited