Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.265 AUD | 0.00% |
|
+1.92% | -39.77% |
May. 30 | Good Drinks Australia to Distribute Sweden's Rekorderlig Cider in Australia | MT |
May. 14 | Good Drinks Australia Appoints Auditor | MT |
Valuation
Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 102.9 | 66.56 | 107.2 | 89.89 | 67.38 | 35.01 | - | - |
Enterprise Value (EV) 1 | 93.61 | 84.57 | 107.2 | 89.89 | 67.38 | 44.61 | 40.41 | 34.11 |
P/E ratio | 37.2 x | -30.5 x | 25 x | - | -438 x | - | - | - |
Yield | - | - | - | - | - | - | - | - |
Capitalization / Revenue | 2.59 x | 1.81 x | - | 1.28 x | - | 0.31 x | 0.29 x | 0.28 x |
EV / Revenue | 2.36 x | 2.3 x | - | 1.28 x | - | 0.4 x | 0.34 x | 0.27 x |
EV / EBITDA | 17 x | 141 x | - | 10.7 x | - | 5.19 x | 3.55 x | 2.4 x |
EV / FCF | - | - | - | - | - | 17.8 x | 9.62 x | 4.67 x |
FCF Yield | - | - | - | - | - | 5.6% | 10.4% | 21.4% |
Price to Book | 1.88 x | 1.28 x | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 110,626 | 114,758 | 126,127 | 128,418 | 128,338 | 132,132 | - | - |
Reference price 2 | 0.9300 | 0.5800 | 0.8500 | 0.7000 | 0.5250 | 0.2650 | 0.2650 | 0.2650 |
Announcement Date | 8/29/19 | 8/27/20 | 8/24/21 | 8/29/22 | 8/30/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 39.7 | 36.81 | - | 70.03 | - | 112.7 | 119.3 | 126.2 |
EBITDA 1 | 5.5 | 0.6 | - | 8.365 | - | 8.6 | 11.4 | 14.2 |
EBIT 1 | 4.067 | -3.178 | - | 3.885 | - | 3.2 | 5.7 | 8.2 |
Operating Margin | 10.24% | -8.63% | - | 5.55% | - | 2.84% | 4.78% | 6.5% |
Earnings before Tax (EBT) 1 | 3.951 | -3.665 | - | - | - | 1.3 | 4 | 6.7 |
Net income 1 | 2.649 | -2.137 | 4.275 | - | -0.157 | 0.9 | 2.8 | 4.7 |
Net margin | 6.67% | -5.8% | - | - | - | 0.8% | 2.35% | 3.72% |
EPS | 0.0250 | -0.0190 | 0.0340 | - | -0.001200 | - | - | - |
Free Cash Flow 1 | - | - | - | - | - | 2.5 | 4.2 | 7.3 |
FCF margin | - | - | - | - | - | 2.22% | 3.52% | 5.78% |
FCF Conversion (EBITDA) | - | - | - | - | - | 29.07% | 36.84% | 51.41% |
FCF Conversion (Net income) | - | - | - | - | - | 277.78% | 150% | 155.32% |
Dividend per Share | - | - | - | - | - | - | - | - |
Announcement Date | 8/29/19 | 8/27/20 | 8/24/21 | 8/29/22 | 8/30/23 | - | - | - |
Balance Sheet Analysis
Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | 18 | - | - | - | 9.6 | 5.4 | - |
Net Cash position 1 | 9.27 | - | - | - | - | - | - | 0.9 |
Leverage (Debt/EBITDA) | - | 30.02 x | - | - | - | 1.116 x | 0.4737 x | - |
Free Cash Flow 1 | - | - | - | - | - | 2.5 | 4.2 | 7.3 |
ROE (net income / shareholders' equity) | 5.93% | -4.18% | - | - | - | 1.3% | 4% | 6.4% |
ROA (Net income/ Total Assets) | 4.77% | - | - | - | - | 0.8% | 2.4% | 3.9% |
Assets 1 | 55.49 | - | - | - | - | 112.5 | 116.7 | 120.5 |
Book Value Per Share | 0.4900 | 0.4500 | - | - | - | - | - | - |
Cash Flow per Share 2 | - | - | - | - | - | 0.0500 | 0.0600 | 0.0800 |
Capex 1 | 4.42 | 11.1 | - | - | - | 3.6 | 3.8 | 3.8 |
Capex / Sales | 11.13% | 30.08% | - | - | - | 3.19% | 3.19% | 3.01% |
Announcement Date | 8/29/19 | 8/27/20 | 8/24/21 | 8/29/22 | 8/30/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-39.77% | 23.62M | |
-2.44% | 54.72B | |
+7.19% | 47.21B | |
-17.55% | 32.49B | |
-4.05% | 22.51B | |
+5.55% | 17.5B | |
-1.11% | 16.91B | |
-35.02% | 16.03B | |
-23.39% | 10.88B | |
-7.73% | 10.69B |
- Stock Market
- Equities
- GDA Stock
- Financials Good Drinks Australia Limited