Stock HNORY HARVEY NORMAN HOLDINGS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Harvey Norman Holdings Limited OTC Markets

Equities

HNORY

US4177721002

Department Stores

Market Closed - OTC Markets
Other stock markets
 10:59:17 2024-04-11 am EDT 		5-day change 1st Jan Change
15.38 USD +13.09% Intraday chart for Harvey Norman Holdings Limited -.--% +24.74%
May. 21 Macquarie Upgrades Harvey Norman to Outperform From Neutral, Price Target is AU$5.30 MT
Feb. 29 Australian Shares Rebound Ahead of Key US Inflation Data MT

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,802 4,411 6,828 4,624 4,336 5,320 - -
Enterprise Value (EV) 1 5,428 4,396 8,302 6,280 6,297 7,591 7,665 7,723
P/E ratio 11.7 x 9.04 x 8.12 x 5.7 x 8.05 x 14.4 x 12.5 x 11.8 x
Yield 8.11% 6.78% 6.39% 10.1% 7.18% 5.14% 5.74% 6.23%
Capitalization / Revenue 1.94 x 1.24 x 1.54 x 1.03 x 1.01 x 1.28 x 1.22 x 1.13 x
EV / Revenue 2.19 x 1.24 x 1.87 x 1.39 x 1.47 x 1.82 x 1.76 x 1.64 x
EV / EBITDA 8.66 x 4.65 x 7.24 x 4.37 x 5.57 x 8.44 x 7.86 x 7.39 x
EV / FCF 19.5 x 4.82 x 30.6 x 14.7 x 17.3 x 19.1 x 22.5 x 22.7 x
FCF Yield 5.13% 20.7% 3.27% 6.78% 5.8% 5.23% 4.44% 4.4%
Price to Book 1.52 x 1.28 x 1.77 x 1.08 x 0.98 x 1.18 x 1.16 x 1.13 x
Nbr of stocks (in thousands) 1,179,737 1,246,007 1,246,007 1,246,447 1,246,007 1,246,007 - -
Reference price 2 4.070 3.540 5.480 3.710 3.480 4.270 4.270 4.270
Announcement Date 8/29/19 8/27/20 8/30/21 8/30/22 8/30/23 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,477 3,546 4,439 4,506 4,275 4,164 4,367 4,700
EBITDA 1 626.7 944.7 1,147 1,437 1,131 899.3 975.4 1,045
EBIT 1 533 654.9 1,059 1,193 867.7 623.2 691.2 749.7
Operating Margin 21.52% 18.47% 23.86% 26.48% 20.3% 14.97% 15.83% 15.95%
Earnings before Tax (EBT) 1 574.6 661.3 1,183 1,140 776.1 526.5 605.4 667.1
Net income 1 402.3 480.5 841.4 811.5 539.5 365.6 427.8 438.5
Net margin 16.25% 13.55% 18.96% 18.01% 12.62% 8.78% 9.8% 9.33%
EPS 2 0.3467 0.3915 0.6745 0.6504 0.4323 0.2962 0.3427 0.3626
Free Cash Flow 1 278.6 911.6 271.7 426 364.9 396.7 340.6 339.7
FCF margin 11.25% 25.71% 6.12% 9.45% 8.54% 9.53% 7.8% 7.23%
FCF Conversion (EBITDA) 44.46% 96.5% 23.69% 29.64% 32.27% 44.11% 34.92% 32.52%
FCF Conversion (Net income) 69.25% 189.7% 32.29% 52.49% 67.64% 108.49% 79.63% 77.46%
Dividend per Share 2 0.3300 0.2400 0.3500 0.3750 0.2500 0.2193 0.2452 0.2662
Announcement Date 8/29/19 8/27/20 8/30/21 8/30/22 8/30/23 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2
Net sales 1,843 1,703 2,340 2,098 2,340 2,166 2,342 1,933 2,150 - - -
EBITDA 361.5 428.4 659.3 487.7 538.2 682.6 490.3 640.4 376.5 - - -
EBIT 1 317.8 337.1 614.8 444.2 492.5 555.2 446 421.7 329.6 268.6 326.8 303.6
Operating Margin 17.24% 19.8% 26.27% 21.17% 21.05% 25.63% 19.04% 21.82% 15.33% - - -
Earnings before Tax (EBT) 1 301.2 360.1 643.9 - 612.2 528.2 522.7 253.4 283.6 230 336 263
Net income 213.6 266.9 462 379.4 430.9 380.6 365.9 173.6 200 - - -
Net margin 11.59% 15.68% 19.74% 18.08% 18.42% 17.57% 15.62% 8.98% 9.3% - - -
EPS 0.1768 0.2147 0.3703 0.3042 0.3455 0.3049 0.2932 0.1391 0.1602 - - -
Dividend per Share 0.1200 0.1200 0.1800 0.1700 0.1500 0.2250 0.1300 0.1200 0.1000 - - -
Announcement Date 2/27/20 8/27/20 2/25/21 8/30/21 2/24/22 8/30/22 2/27/23 8/30/23 2/28/24 - - -
1AUD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 626 - 1,474 1,655 1,960 2,271 2,344 2,403
Net Cash position 1 - 15.4 - - - - - -
Leverage (Debt/EBITDA) 0.9996 x - 1.285 x 1.152 x 1.734 x 2.525 x 2.403 x 2.3 x
Free Cash Flow 1 279 912 272 426 365 397 341 340
ROE (net income / shareholders' equity) 13.2% 14% 20.3% 20% 12.4% 8.37% 9.47% 10.1%
ROA (Net income/ Total Assets) 8.58% 8.7% 13.5% 11.7% 7.23% 5% 5.45% 5.94%
Assets 1 4,688 5,525 6,251 6,960 7,459 7,306 7,846 7,385
Book Value Per Share 2 2.680 2.770 3.100 3.420 3.560 3.630 3.700 3.780
Cash Flow per Share 2 0.3200 0.8600 0.4400 0.4800 0.5500 0.5100 0.4800 0.4800
Capex 1 122 145 272 171 315 246 229 237
Capex / Sales 4.93% 4.1% 6.13% 3.8% 7.38% 5.92% 5.24% 5.05%
Announcement Date 8/29/19 8/27/20 8/30/21 8/30/22 8/30/23 - - -
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

Ratings for Harvey Norman Holdings Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
12
Last Close Price
4.27 AUD
Average target price
4.667 AUD
Spread / Average Target
+9.30%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Retail - Department Stores

1st Jan change Capi.
TRENT LIMITED Stock Trent Limited
+83.84% 23.82B
FALABELLA S.A. Stock Falabella S.A.
+38.14% 8.15B
ISETAN MITSUKOSHI HOLDINGS LTD. Stock Isetan Mitsukoshi Holdings Ltd.
+129.99% 7.61B
DILLARD'S, INC. Stock Dillard's, Inc.
+6.66% 7B
CANADIAN TIRE CORPORATION, LIMITED Stock Canadian Tire Corporation, Limited
-3.16% 5.84B
MINISO GROUP HOLDING LIMITED Stock MINISO Group Holding Limited
-10.83% 5.83B
CCOOP GROUP CO., LTD Stock Ccoop Group Co., Ltd
+18.49% 4.48B
PEPKOR HOLDINGS LIMITED Stock Pepkor Holdings Limited
+0.20% 3.92B
NORDSTROM, INC. Stock Nordstrom, Inc.
+18.32% 3.53B
Retail - Department Stores
  1. Stock Market
  2. Equities
  3. HVN Stock
  4. HNORY Stock
  5. Financials Harvey Norman Holdings Limited