Financials MEJY CAPI Australian S.E.

Equities

MJC

Investment Banking & Brokerage Services

End-of-day quote Australian S.E. 5-day change 1st Jan Change
- AUD -.--% Intraday chart for MEJY CAPI -.--% -.--%

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 3.049 2.927 4.208 10.75 11.35 12.23
Enterprise Value (EV) 1 -1.334 0.4241 2.144 23.67 47.13 62.66
P/E ratio 14.1 x -2.73 x -7.48 x 8.26 x 3.4 x 3.19 x
Yield - - - - - 7.84%
Capitalization / Revenue 1.49 x 1.5 x 2.05 x 2.36 x 1.36 x 1.33 x
EV / Revenue -0.65 x 0.22 x 1.05 x 5.21 x 5.66 x 6.82 x
EV / EBITDA - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book 0.62 x 0.76 x 1.18 x 2.08 x 1.28 x 0.73 x
Nbr of stocks (in thousands) 24,392 24,392 28,051 30,717 32,421 47,966
Reference price 2 0.1250 0.1200 0.1500 0.3500 0.3500 0.2550
Announcement Date 9/20/18 9/30/19 9/25/20 8/30/21 8/26/22 8/28/23
1AUD in Million2AUD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 2.047 1.946 2.051 4.546 8.32 9.182
EBITDA - - - - - -
EBIT - - - - - -
Operating Margin - - - - - -
Earnings before Tax (EBT) 1 -0.5021 -1.209 -0.6027 1.094 3.836 4.301
Net income 1 0.2157 -1.072 -0.5351 1.269 3.29 3.214
Net margin 10.54% -55.09% -26.09% 27.91% 39.55% 35%
EPS 2 0.008843 -0.0439 -0.0201 0.0424 0.1030 0.0800
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - 0.0200
Announcement Date 9/20/18 9/30/19 9/25/20 8/30/21 8/26/22 8/28/23
1AUD in Million2AUD
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - 12.9 35.8 50.4
Net Cash position 1 4.38 2.5 2.06 - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) -10.5% -28.2% -17.2% 29.9% 47% 25.1%
ROA (Net income/ Total Assets) -8.08% -23.5% -11.8% 8.7% 8.52% 5.15%
Assets 1 -2.67 4.557 4.539 14.59 38.62 62.38
Book Value Per Share 2 0.2000 0.1600 0.1300 0.1700 0.2700 0.3500
Cash Flow per Share 2 0.0400 0.0100 0.0100 0.0500 0.0800 0.1200
Capex 1 0.01 1.13 0.01 0.05 - -
Capex / Sales 0.3% 57.94% 0.61% 1.07% - -
Announcement Date 9/20/18 9/30/19 9/25/20 8/30/21 8/26/22 8/28/23
1AUD in Million2AUD
Estimates