AUSSIE BROADBAND LIMITED Financials Aussie Broadband Limited
Equities
ABB
AU0000106643
Integrated Telecommunications Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.68 AUD | -0.81% |
|
+3.08% | -5.64% |
| 04-12 | Glennon Small Portfolio Falls Short of ASX Small Ords Index at 2.8% Returns in March | MT |
| 04-02 | Aussie Broadband Sells Over 37 Million Shares in Superloop | MT |
Valuation
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 561.5 | 786.5 | 708.3 | 1,086 | - | - |
| Enterprise Value (EV) 1 | 509.6 | 955.5 | 782.5 | 1,277 | 1,181 | 1,117 |
| P/E ratio | -98.3 x | 139 x | 32.8 x | 24.7 x | 20.5 x | 16 x |
| Yield | - | - | - | - | 0.68% | 0.75% |
| Capitalization / Revenue | 1.6 x | 1.44 x | 0.9 x | 1.07 x | 0.91 x | 0.84 x |
| EV / Revenue | 1.45 x | 1.75 x | 0.99 x | 1.26 x | 0.99 x | 0.86 x |
| EV / EBITDA | 26.7 x | 24.3 x | 8.73 x | 10.7 x | 7.65 x | 6.31 x |
| EV / FCF | 49.5 x | -329 x | 10.1 x | 41.5 x | 23.4 x | 17.9 x |
| FCF Yield | 2.02% | -0.3% | 9.93% | 2.41% | 4.27% | 5.58% |
| Price to Book | 9.43 x | 2.93 x | 2.43 x | 2.23 x | 2.05 x | 1.81 x |
| Nbr of stocks (in thousands) | 190,340 | 237,623 | 237,683 | 295,185 | - | - |
| Reference price 2 | 2.950 | 3.310 | 2.980 | 3.680 | 3.680 | 3.680 |
| Announcement Date | 21-08-29 | 22-08-28 | 23-08-24 | - | - | - |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 350.3 | 546.9 | 788 | 1,011 | 1,196 | 1,296 |
| EBITDA 1 | - | 19.1 | 39.4 | 89.6 | 119.5 | 154.4 | 177.1 |
| EBIT 1 | - | 11.5 | 22.1 | 62 | 67.65 | 88.5 | 108.2 |
| Operating Margin | - | 3.28% | 4.04% | 7.87% | 6.69% | 7.4% | 8.35% |
| Earnings before Tax (EBT) 1 | - | -4.154 | 8.606 | 28.24 | 50.96 | 73.01 | 100.2 |
| Net income 1 | -12.3 | -4.494 | 5.267 | 21.74 | 39.33 | 50.5 | 64.54 |
| Net margin | - | -1.28% | 0.96% | 2.76% | 3.89% | 4.22% | 4.98% |
| EPS 2 | -1,155 | -0.0300 | 0.0238 | 0.0909 | 0.1490 | 0.1793 | 0.2304 |
| Free Cash Flow 1 | - | 10.29 | -2.9 | 77.71 | 30.75 | 50.47 | 62.33 |
| FCF margin | - | 2.94% | -0.53% | 9.86% | 3.04% | 4.22% | 4.81% |
| FCF Conversion (EBITDA) | - | 53.87% | - | 86.73% | 25.74% | 32.68% | 35.19% |
| FCF Conversion (Net income) | - | - | - | 357.45% | 78.19% | 99.93% | 96.58% |
| Dividend per Share 2 | - | - | - | - | - | 0.0250 | 0.0275 |
| Announcement Date | 20-10-15 | 21-08-29 | 22-08-28 | 23-08-24 | - | - | - |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: June | 2021 S1 | 2021 S2 | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 | 2024 S1 | 2024 S2 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 157.4 | 192.8 | 229.3 | 317.6 | 379 | - | 445.9 | 563.7 |
| EBITDA 1 | 8.437 | 10.66 | 9.111 | 30.29 | 41.07 | - | 46.3 | 72.7 |
| EBIT 1 | - | - | 2.772 | - | 17.09 | - | 19.28 | 47 |
| Operating Margin | - | - | 1.21% | - | 4.51% | - | 4.32% | 8.34% |
| Earnings before Tax (EBT) | -10.47 | 6.313 | 1.373 | - | - | - | - | - |
| Net income | -10.47 | 5.973 | 1.391 | 3.876 | 8.569 | 13.17 | 9.817 | - |
| Net margin | -6.65% | 3.1% | 0.61% | 1.22% | 2.26% | - | 2.2% | - |
| EPS | -0.1300 | 0.1000 | 0.006500 | 0.0173 | 0.0359 | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 21-02-16 | 21-08-29 | 22-02-20 | 22-08-28 | 23-02-26 | 23-08-24 | 24-02-22 | - |
1AUD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 169 | 74.2 | 191 | 95 | 30.5 |
| Net Cash position 1 | - | 52 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 4.289 x | 0.8284 x | 1.595 x | 0.6152 x | 0.1723 x |
| Free Cash Flow 1 | - | 10.3 | -2.9 | 77.7 | 30.8 | 50.5 | 62.3 |
| ROE (net income / shareholders' equity) | - | 46.4% | 3.21% | 8.2% | 9.81% | 10.5% | 11.9% |
| ROA (Net income/ Total Assets) | - | - | 1.41% | 3.48% | 3.7% | 4.4% | 5.8% |
| Assets 1 | - | - | 372.8 | 625.1 | 1,063 | 1,148 | 1,113 |
| Book Value Per Share 2 | - | 0.3100 | 1.130 | 1.230 | 1.650 | 1.800 | 2.030 |
| Cash Flow per Share 2 | - | 0.1800 | 0.1700 | 0.4900 | 0.1500 | 0.2800 | 0.3300 |
| Capex 1 | - | 17.1 | 42.5 | 49.1 | 43.3 | 50.8 | 54 |
| Capex / Sales | - | 4.89% | 7.77% | 6.23% | 4.28% | 4.24% | 4.17% |
| Announcement Date | 20-10-15 | 21-08-29 | 22-08-28 | 23-08-24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
3.68
AUD
Average target price
4.162
AUD
Spread / Average Target
+13.10%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -5.64% | 711M | |
| +1.79% | 2.44B | |
| -2.55% | 2.11B | |
| -.--% | 1.25B | |
| -21.25% | 592M | |
| +1.18% | 310M | |
| +13.08% | 294M | |
| +22.64% | 206M | |
| +9.32% | 191M | |
| -.--% | 110M |
- Stock Market
- Equities
- ABB Stock
- Financials Aussie Broadband Limited
