BIRDDOG TECHNOLOGY LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.066 AUD | -2.94% |
|
+1.54% | -24.14% |
| 28/02 | Transcript : BirdDog Technology Limited, Q2 2024 Earnings Call, Feb 28, 2024 | |
| 27/02 | BirdDog Technology Limited Reports Earnings Results for the Half Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: Juni | 2022 | 2023 |
|---|---|---|
| Capitalization 1 | 28.65 | 27.81 |
| Enterprise Value (EV) 1 | 7.234 | 6.902 |
| P/E ratio | -11.6 x | -5.12 x |
| Yield | - | - |
| Capitalization / Revenue | 0.75 x | 0.97 x |
| EV / Revenue | 0.75 x | 0.97 x |
| EV / EBITDA | -35.7 x | -4.37 x |
| EV / FCF | -16,55,463 x | 2,25,47,047 x |
| FCF Yield | -0% | 0% |
| Price to Book | 0.63 x | 0.7 x |
| Nbr of stocks (in thousands) | 2,04,615 | 1,98,636 |
| Reference price 2 | 0.1400 | 0.1400 |
| Announcement Date | 30/08/22 | 28/08/23 |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Juni | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net sales 1 | 2.282 | 10.01 | 38.49 | 38.24 | 28.8 |
| EBITDA 1 | -0.5383 | 0.829 | 2.371 | -0.803 | -6.361 |
| EBIT 1 | -0.5432 | 0.7738 | 2.297 | -0.842 | -6.515 |
| Operating Margin | -23.8% | 7.73% | 5.97% | -2.2% | -22.62% |
| Earnings before Tax (EBT) 1 | -0.6307 | 0.5366 | 1.68 | -2.541 | -4.819 |
| Net income 1 | -0.6307 | 0.6684 | 1.354 | -2.039 | -5.57 |
| Net margin | -27.63% | 6.68% | 3.52% | -5.33% | -19.34% |
| EPS | - | - | 0.006617 | -0.0121 | -0.0273 |
| Free Cash Flow | - | - | - | -17.3 | 1.233 |
| FCF margin | - | - | - | -45.25% | 4.28% |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 18/11/21 | 18/11/21 | 18/11/21 | 30/08/22 | 28/08/23 |
1AUD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net Debt | - | - | 4.83 | - | - |
| Net Cash position | - | - | - | 21.4 | 20.9 |
| Leverage (Debt/EBITDA) | - | - | 2.038 x | - | - |
| Free Cash Flow | - | - | - | -17.3 | 1.23 |
| ROE (net income / shareholders' equity) | - | - | - | -8.82% | -13% |
| ROA (Net income/ Total Assets) | - | - | - | -1.47% | -8.72% |
| Assets 1 | - | - | - | 139.1 | 63.86 |
| Book Value Per Share | - | - | 0 | 0.2200 | 0.2000 |
| Cash Flow per Share | - | - | 0.0500 | 0.1100 | 0.1100 |
| Capex 1 | 0.01 | 0 | 0.07 | 0.54 | 0.16 |
| Capex / Sales | 0.43% | 0.04% | 0.17% | 1.42% | 0.57% |
| Announcement Date | 18/11/21 | 18/11/21 | 18/11/21 | 30/08/22 | 28/08/23 |
1AUD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -24.14% | 85.17L | |
| +0.40% | 3.01TCr | |
| -36.06% | 2.3TCr | |
| +15.14% | 869.68Cr | |
| -10.89% | 512.14Cr | |
| -18.50% | 272.31Cr | |
| -20.86% | 214.74Cr | |
| +2.23% | 179.24Cr | |
| +70.99% | 176.53Cr | |
| -13.33% | 175.67Cr |
- Stock Market
- Equities
- BDT Stock
- Financials BirdDog Technology Limited
