Stock APE EAGERS AUTOMOTIVE LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Eagers Automotive Limited

Equities

APE

AU000000APE3

Auto Vehicles, Parts & Service Retailers

Market Closed - Australian S.E.
Other stock markets
 02:10:45 2024-04-26 am EDT 		5-day change 1st Jan Change
12.36 AUD -2.45% Intraday chart for Eagers Automotive Limited -3.81% -14.64%
Mar. 20 Eagers Automotive Limited Appoints Katie McNamara as an Independent Non-Executive Director CI
Feb. 22 Eagers Automotive Shares Slip 5% as Profit Declines in 2023 Despite 15% Revenue Growth MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,631 3,415 3,453 2,771 3,720 3,198 - -
Enterprise Value (EV) 1 5,421 5,659 5,389 4,920 6,172 6,016 5,976 5,925
P/E ratio -16.4 x 23.2 x 10.8 x 8.96 x 13.1 x 11.1 x 11.3 x 11.4 x
Yield 3.56% 1.88% 4.65% 6.54% 5.11% 5.8% 5.83% 5.93%
Capitalization / Revenue 0.45 x 0.39 x 0.4 x 0.32 x 0.38 x 0.29 x 0.28 x 0.27 x
EV / Revenue 0.93 x 0.65 x 0.62 x 0.58 x 0.63 x 0.55 x 0.52 x 0.5 x
EV / EBITDA 33.2 x 19.9 x 8.27 x 7.54 x 8.96 x 9.04 x 8.95 x 8.84 x
EV / FCF 55.3 x 11.7 x 22.9 x 23.5 x 17.8 x 46 x 19.4 x 21.5 x
FCF Yield 1.81% 8.58% 4.36% 4.26% 5.61% 2.18% 5.15% 4.65%
Price to Book 3.17 x 3.75 x 3.24 x 2.3 x 2.93 x 2.28 x 2.12 x 1.98 x
Nbr of stocks (in thousands) 256,933 256,933 256,933 255,398 256,900 258,761 - -
Reference price 2 10.24 13.29 13.44 10.85 14.48 12.36 12.36 12.36
Announcement Date 2/26/20 2/23/21 2/23/22 2/22/23 2/21/24 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 5,817 8,750 8,664 8,542 9,852 10,991 11,408 11,776
EBITDA 1 163.2 284.2 651.6 652.4 688.5 665.4 667.4 670.1
EBIT 1 69.5 117.9 531.2 535.8 567.2 563.3 561.4 559.7
Operating Margin 1.19% 1.35% 6.13% 6.27% 5.76% 5.13% 4.92% 4.75%
Earnings before Tax (EBT) 1 -63.3 280.1 456.8 442.2 427.3 428.6 421.4 410.4
Net income 1 -131.9 147.3 317.8 308.2 281.1 282.4 278.3 275.8
Net margin -2.27% 1.68% 3.67% 3.61% 2.85% 2.57% 2.44% 2.34%
EPS 2 -0.6240 0.5730 1.247 1.211 1.105 1.111 1.091 1.085
Free Cash Flow 1 98.11 485.6 234.9 209.6 346 130.9 307.6 275.3
FCF margin 1.69% 5.55% 2.71% 2.45% 3.51% 1.19% 2.7% 2.34%
FCF Conversion (EBITDA) 60.12% 170.88% 36.05% 32.13% 50.25% 19.67% 46.09% 41.08%
FCF Conversion (Net income) - 329.72% 73.91% 68.02% 123.08% 46.34% 110.5% 99.82%
Dividend per Share 2 0.3650 0.2500 0.6250 0.7100 0.7400 0.7172 0.7211 0.7326
Announcement Date 2/26/20 2/23/21 2/23/22 2/22/23 2/21/24 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2
Net sales 1 3,758 4,155 4,595 4,699 3,964 4,215 4,326 4,818 5,034 5,242 5,601 - -
EBITDA 1 75.03 188.1 96.1 378 273.6 336.2 316.2 326.2 362.3 223.8 270 - -
EBIT 1 -11.5 104.9 13.04 313.4 217.8 281.5 254.4 268.7 298.5 205.6 250.8 - -
Operating Margin -0.31% 2.52% 0.28% 6.67% 5.49% 6.68% 5.88% 5.58% 5.93% 3.92% 4.48% - -
Earnings before Tax (EBT) -122 61.4 218.7 267.4 189.4 246.5 195.7 216.1 211.2 - - - -
Net income -173.6 8.32 139 195.3 122.6 171.1 137.1 137.8 143.3 - - - -
Net margin -4.62% 0.2% 3.02% 4.16% 3.09% 4.06% 3.17% 2.86% 2.85% - - - -
EPS 2 -0.8400 - - - 0.4800 0.6730 - - - 0.6200 0.5800 0.5500 0.4900
Dividend per Share 2 0.2250 - - - - - - 0.2400 0.5000 0.2410 0.3120 - -
Announcement Date 2/26/20 8/25/20 2/23/21 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: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 2,790 2,244 1,936 2,149 2,452 2,817 2,778 2,726
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 17.1 x 7.898 x 2.971 x 3.293 x 3.561 x 4.234 x 4.163 x 4.068 x
Free Cash Flow 1 98.1 486 235 210 346 131 308 275
ROE (net income / shareholders' equity) 9.49% 17.1% 29.2% 24.9% 22.7% 21.3% 19.5% 18.2%
ROA (Net income/ Total Assets) 2.01% 3.31% 7.44% 7.21% 6.36% 7% 6.68% 6.49%
Assets 1 -6,552 4,446 4,271 4,273 4,421 4,035 4,168 4,250
Book Value Per Share 2 3.240 3.540 4.150 4.720 4.940 5.420 5.820 6.230
Cash Flow per Share 2 0.8100 2.050 1.190 1.600 1.640 1.540 1.620 1.500
Capex 1 72.7 42.2 67.8 198 70.3 109 74.9 76.3
Capex / Sales 1.25% 0.48% 0.78% 2.32% 0.71% 1% 0.66% 0.65%
Announcement Date 2/26/20 2/23/21 2/23/22 2/22/23 2/21/24 - - -
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 Eagers Automotive Limited

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
15
Last Close Price
12.36 AUD
Average target price
14.54 AUD
Spread / Average Target
+17.60%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Auto Vehicles, Parts & Service Retailers

1st Jan change Capi.
EAGERS AUTOMOTIVE LIMITED Stock Eagers Automotive Limited
-14.64% 2.09B
D'IETEREN GROUP Stock D'Ieteren Group
+14.98% 11.5B
HOTAI MOTOR CO.,LTD. Stock Hotai Motor Co.,Ltd.
-14.10% 10.4B
PENSKE AUTOMOTIVE GROUP, INC. Stock Penske Automotive Group, Inc.
-3.04% 10.43B
AUTONATION, INC. Stock AutoNation, Inc.
+13.12% 7.08B
ASBURY AUTOMOTIVE GROUP, INC. Stock Asbury Automotive Group, Inc.
-1.33% 4.48B
ZHONGSHENG GROUP HOLDINGS LIMITED Stock Zhongsheng Group Holdings Limited
-22.38% 4.42B
RUSH ENTERPRISES, INC. Stock Rush Enterprises, Inc.
-7.04% 3.63B
TUHU CAR INC. Stock TUHU Car Inc.
-17.62% 2.39B
DOGUS OTOMOTIV SERVIS VE TICARET Stock Dogus Otomotiv Servis ve Ticaret
+20.72% 2.04B
Other Auto Vehicles, Parts & Service Retailers
  1. Stock Market
  2. Equities
  3. APE Stock
  4. Financials Eagers Automotive Limited