Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.175 AUD | 0.00% | -2.78% | -32.69% |
Feb. 22 | Earlypay Seeks Bolt-On Acquisitions | CI |
Feb. 22 | Transcript : Earlypay Limited, H1 2024 Earnings Call, Feb 22, 2024 |
Valuation
Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 91.63 | 51.13 | 125 | 140.7 | 55.09 | 49.1 | - | - |
Enterprise Value (EV) 1 | 183.5 | 196.9 | 287.7 | 381 | 281.1 | 288 | 299.7 | 301.6 |
P/E ratio | 10.8 x | 14.2 x | 14.8 x | 10.5 x | -7.09 x | 11.7 x | 7.61 x | 6.03 x |
Yield | 5.27% | 7.45% | 5.11% | 6.53% | - | 4.57% | 6.29% | 7.89% |
Capitalization / Revenue | 1.92 x | 1.08 x | 2.85 x | 2.62 x | 0.9 x | 1.38 x | 1.23 x | 1.15 x |
EV / Revenue | 3.85 x | 4.14 x | 6.56 x | 7.08 x | 4.6 x | 8.08 x | 7.53 x | 7.07 x |
EV / EBITDA | 9 x | 9.94 x | 13.7 x | 14 x | 20.2 x | 36.7 x | 26.5 x | 21.9 x |
EV / FCF | - | 109 x | 65.5 x | 31.9 x | 33.9 x | -13.4 x | -26.3 x | 97.3 x |
FCF Yield | - | 0.92% | 1.53% | 3.13% | 2.95% | -7.47% | -3.8% | 1.03% |
Price to Book | - | 0.97 x | 1.79 x | 1.65 x | 0.75 x | 0.65 x | 0.61 x | 0.58 x |
Nbr of stocks (in thousands) | 201,379 | 217,572 | 277,846 | 287,131 | 289,929 | 280,598 | - | - |
Reference price 2 | 0.4550 | 0.2350 | 0.4500 | 0.4900 | 0.1900 | 0.1750 | 0.1750 | 0.1750 |
Announcement Date | 8/21/19 | 8/26/20 | 8/25/21 | 8/24/22 | 8/23/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 47.7 | 47.5 | 43.86 | 53.8 | 61.1 | 35.63 | 39.77 | 42.67 |
EBITDA 1 | 20.4 | 19.8 | 21.02 | 27.3 | 13.95 | 7.849 | 11.29 | 13.79 |
EBIT 1 | 20.1 | 19 | 18.76 | 25 | 12.24 | 6.369 | 9.811 | 12.31 |
Operating Margin | 42.14% | 40% | 42.77% | 46.46% | 20.03% | 17.87% | 24.67% | 28.84% |
Earnings before Tax (EBT) | 12 | 4.535 | - | - | -10.44 | - | - | - |
Net income | 8.4 | 3.672 | 7.238 | 13.22 | -7.744 | - | - | 8.86 |
Net margin | 17.61% | 7.73% | 16.5% | 24.58% | -12.68% | - | - | 20.76% |
EPS 2 | 0.0420 | 0.0166 | 0.0305 | 0.0466 | -0.0268 | 0.0150 | 0.0230 | 0.0290 |
Free Cash Flow 1 | - | 1.808 | 4.393 | 11.94 | 8.297 | -21.5 | -11.4 | 3.1 |
FCF margin | - | 3.81% | 10.01% | 22.2% | 13.58% | -60.34% | -28.66% | 7.26% |
FCF Conversion (EBITDA) | - | 9.13% | 20.9% | 43.75% | 59.48% | - | - | 22.48% |
FCF Conversion (Net income) | - | 49.24% | 60.69% | 90.34% | - | - | - | 34.99% |
Dividend per Share 2 | 0.0240 | 0.0175 | 0.0230 | 0.0320 | - | 0.008000 | 0.0110 | 0.0138 |
Announcement Date | 8/21/19 | 8/26/20 | 8/25/21 | 8/24/22 | 8/23/23 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: June | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2023 S1 | 2023 S2 |
---|---|---|---|---|---|---|
Net sales 1 | 24.9 | 22.6 | - | 22.08 | - | 29.23 |
EBITDA | 10.2 | 9.6 | - | 11.19 | - | - |
EBIT | 9.425 | 9.575 | - | - | - | - |
Operating Margin | 37.86% | 42.36% | - | - | - | - |
Earnings before Tax (EBT) | - | 2.069 | - | - | - | - |
Net income 1 | 1.473 | 2.199 | 2.783 | 4.455 | -5.425 | -2.319 |
Net margin | 5.92% | 9.73% | - | 20.17% | - | -7.93% |
EPS | 0.006900 | - | 0.0120 | - | -0.0188 | - |
Dividend per Share 2 | - | - | - | 0.0100 | - | - |
Announcement Date | 2/27/20 | 8/26/20 | 2/24/21 | 8/25/21 | 2/23/23 | 8/23/23 |
Balance Sheet Analysis
Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 91.9 | 146 | 163 | 240 | 226 | 239 | 251 | 252 |
Net Cash position 1 | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 4.504 x | 7.36 x | 7.738 x | 8.804 x | 16.2 x | 30.43 x | 22.19 x | 18.31 x |
Free Cash Flow 1 | - | 1.81 | 4.39 | 11.9 | 8.3 | -21.5 | -11.4 | 3.1 |
ROE (net income / shareholders' equity) | 19.8% | 17.1% | 13.1% | 17.3% | -9.77% | 6.2% | 8.5% | 10.1% |
ROA (Net income/ Total Assets) | 3.28% | 2.86% | 2.03% | 3.04% | - | 1.04% | 1.22% | 1.45% |
Assets | 256.1 | 128.3 | 356.6 | 434.6 | - | - | - | 612.7 |
Book Value Per Share 2 | - | 0.2400 | 0.2500 | 0.3000 | 0.2500 | 0.2700 | 0.2900 | 0.3000 |
Cash Flow per Share 2 | 0.0500 | 0.0100 | 0.0200 | 0.0400 | 0.0300 | -0.0700 | -0.0400 | 0.0100 |
Capex 1 | 0.17 | 0.02 | 0.42 | 0.73 | 0.91 | 0.91 | 0.91 | 0.91 |
Capex / Sales | 0.35% | 0.05% | 0.95% | 1.36% | 1.49% | 2.56% | 2.3% | 2.14% |
Announcement Date | 8/21/19 | 8/26/20 | 8/25/21 | 8/24/22 | 8/23/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-32.69% | 32.02M | |
+8.60% | 16.07B | |
+12.15% | 14.43B | |
+6.83% | 9.22B | |
-9.84% | 8.32B | |
+0.97% | 6.07B | |
+76.46% | 5.5B | |
+2.27% | 4.89B | |
+68.24% | 4.45B | |
-6.25% | 4.08B |
- Stock Market
- Equities
- EPY Stock
- Financials Earlypay Limited