NIDO EDUCATION LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.925 AUD | +2.78% |
|
+4.52% | -7.50% |
| 05-16 | Nido Education Limited Announces Company Secretary Changes, Effective 20 May 2024 | CI |
| 03-18 | Nido Education Limited(ASX:NDO) added to S&P/ASX All Ordinaries Index | CI |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 225.7 | 209.3 | - | - |
| Enterprise Value (EV) 1 | 228.5 | 203.1 | 226.2 | 244.2 |
| P/E ratio | -6.31 x | 11.5 x | 11.1 x | 9.07 x |
| Yield | - | 4.42% | 5.69% | 6.99% |
| Capitalization / Revenue | 2.42 x | 1.23 x | 1.06 x | 0.86 x |
| EV / Revenue | 2.45 x | 1.19 x | 1.15 x | 1.01 x |
| EV / EBITDA | -86 x | 7.75 x | 6.94 x | 6.02 x |
| EV / FCF | -3,939 x | 8.43 x | 11.4 x | 9.08 x |
| FCF Yield | -0.03% | 11.9% | 8.75% | 11% |
| Price to Book | 2.06 x | 1.64 x | 1.48 x | 1.3 x |
| Nbr of stocks (in thousands) | 225,667 | 226,303 | - | - |
| Reference price 2 | 1.000 | 0.9250 | 0.9250 | 0.9250 |
| Announcement Date | 24-02-19 | - | - | - |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | 57.94 | 93.37 | 170.2 | 196.9 | 242.6 |
| EBITDA 1 | - | -2.658 | 26.21 | 32.61 | 40.53 |
| EBIT 1 | - | -9.424 | 28.21 | 34.81 | 43.08 |
| Operating Margin | - | -10.09% | 16.58% | 17.68% | 17.76% |
| Earnings before Tax (EBT) 1 | - | -21.75 | 18.9 | 26 | 32 |
| Net income 1 | -6.775 | -18.1 | 17.29 | 19 | 23.78 |
| Net margin | -11.69% | -19.39% | 10.16% | 9.65% | 9.8% |
| EPS 2 | - | -0.1584 | 0.0801 | 0.0833 | 0.1020 |
| Free Cash Flow 1 | - | -0.058 | 24.1 | 19.8 | 26.9 |
| FCF margin | - | -0.06% | 14.16% | 10.05% | 11.09% |
| FCF Conversion (EBITDA) | - | - | 91.95% | 60.71% | 66.37% |
| FCF Conversion (Net income) | - | - | 139.41% | 104.19% | 113.12% |
| Dividend per Share 2 | - | - | 0.0409 | 0.0527 | 0.0647 |
| Announcement Date | 23-10-12 | 24-02-19 | - | - | - |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 S2 | 2024 S1 | 2024 S2 |
|---|---|---|---|
| Net sales 1 | 58.71 | 75.4 | 95.6 |
| EBITDA 1 | -6.061 | 8.4 | 18 |
| EBIT | - | - | - |
| Operating Margin | - | - | - |
| Earnings before Tax (EBT) | - | - | - |
| Net income | - | - | - |
| Net margin | - | - | - |
| EPS 2 | - | 0.0250 | 0.0550 |
| Dividend per Share 2 | - | 0.0400 | 0.0470 |
| Announcement Date | 24-02-19 | - | - |
1AUD in Million2AUD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | - | 2.8 | - | 16.9 | 34.9 |
| Net Cash position 1 | - | - | 6.25 | - | - |
| Leverage (Debt/EBITDA) | - | -1.053 x | - | 0.5182 x | 0.8598 x |
| Free Cash Flow 1 | - | -0.06 | 24.1 | 19.8 | 26.9 |
| ROE (net income / shareholders' equity) | - | -17.1% | 14.4% | 13.3% | 14.8% |
| ROA (Net income/ Total Assets) | - | -4.83% | 5.4% | 4.4% | 4.4% |
| Assets 1 | - | 374.5 | 320.1 | 431.9 | 540.4 |
| Book Value Per Share 2 | - | 0.4800 | 0.5700 | 0.6200 | 0.7100 |
| Cash Flow per Share 2 | - | 0 | 0.1200 | 0.1200 | 0.1400 |
| Capex 1 | - | 0.35 | 1.13 | 1.55 | 2.19 |
| Capex / Sales | - | 0.38% | 0.67% | 0.79% | 0.9% |
| Announcement Date | 23-10-12 | 24-02-19 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
0.925
AUD
Average target price
1.283
AUD
Spread / Average Target
+38.68%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -7.50% | 135M | |
| +14.20% | 6.29B | |
| 0.00% | 638M | |
| +11.36% | 273M | |
| +9.58% | 196M | |
| +7.73% | 79.54M | |
| +12.10% | 73.45M |
- Stock Market
- Equities
- NDO Stock
- Financials Nido Education Limited
