End-of-day quote
New Zealand S.E.
03:30:00 29/04/2024 am IST
|
5-day change
|
1st Jan Change
|
0.54
NZD
|
+1.89%
|
|
0.00%
|
-28.00%
|
Fiscal Period: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
481.8
|
808.3
|
971.3
|
772.8
|
647.3
|
384.3
|
-
|
-
|
Enterprise Value (EV)
1 |
501.1
|
817.6
|
1,214
|
1,097
|
1,005
|
735.8
|
706.3
|
688.5
|
P/E ratio
|
8.42
x
|
71.3
x
|
15.6
x
|
21.8
x
|
18.6
x
|
32.7
x
|
12
x
|
7.47
x
|
Yield
|
7.51%
|
-
|
3.65%
|
5.5%
|
6.59%
|
1.85%
|
4.94%
|
8.31%
|
Capitalization / Revenue
|
0.88
x
|
1.01
x
|
1.05
x
|
0.79
x
|
0.59
x
|
0.38
x
|
0.36
x
|
0.34
x
|
EV / Revenue
|
0.92
x
|
1.02
x
|
1.32
x
|
1.12
x
|
0.91
x
|
0.73
x
|
0.66
x
|
0.61
x
|
EV / EBITDA
|
5.09
x
|
9.8
x
|
10.7
x
|
6.1
x
|
5.02
x
|
4.39
x
|
3.54
x
|
3.07
x
|
EV / FCF
|
9.96
x
|
5.45
x
|
8.23
x
|
22.4
x
|
9.01
x
|
21.6
x
|
11.9
x
|
15.6
x
|
FCF Yield
|
10%
|
18.3%
|
12.2%
|
4.46%
|
11.1%
|
4.63%
|
8.43%
|
6.42%
|
Price to Book
|
1.09
x
|
1.05
x
|
1.19
x
|
0.91
x
|
0.77
x
|
0.46
x
|
0.46
x
|
0.44
x
|
Nbr of stocks (in thousands)
|
2,26,189
|
7,09,001
|
7,09,001
|
7,09,001
|
7,11,348
|
7,11,667
|
-
|
-
|
Reference price
2 |
2.130
|
1.140
|
1.370
|
1.090
|
0.9100
|
0.5400
|
0.5400
|
0.5400
|
Announcement Date
|
17/09/19
|
22/09/20
|
20/09/21
|
19/09/22
|
19/09/23
|
-
|
-
|
-
|
Fiscal Period: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
545.6
|
801.5
|
922.8
|
979.8
|
1,103
|
1,008
|
1,073
|
1,120
|
EBITDA
1 |
98.45
|
83.4
|
113.3
|
179.9
|
200.1
|
167.8
|
199.3
|
224.2
|
EBIT
1 |
83.18
|
56.2
|
83.8
|
57.1
|
76.36
|
42.23
|
70.91
|
88.9
|
Operating Margin
|
15.24%
|
7.01%
|
9.08%
|
5.83%
|
6.92%
|
4.19%
|
6.61%
|
7.94%
|
Earnings before Tax (EBT)
1 |
81.38
|
22.51
|
75.71
|
53.62
|
52.3
|
14.71
|
50.96
|
66.9
|
Net income
1 |
57.63
|
8.879
|
63.07
|
35.95
|
35.14
|
8.345
|
33.99
|
46.33
|
Net margin
|
10.56%
|
1.11%
|
6.83%
|
3.67%
|
3.19%
|
0.83%
|
3.17%
|
4.14%
|
EPS
2 |
0.2530
|
0.0160
|
0.0880
|
0.0500
|
0.0490
|
0.0165
|
0.0450
|
0.0722
|
Free Cash Flow
1 |
50.33
|
149.9
|
147.5
|
48.98
|
111.6
|
34.05
|
59.55
|
44.2
|
FCF margin
|
9.22%
|
18.71%
|
15.99%
|
5%
|
10.12%
|
3.38%
|
5.55%
|
3.95%
|
FCF Conversion (EBITDA)
|
51.12%
|
179.78%
|
130.2%
|
27.22%
|
55.78%
|
20.3%
|
29.87%
|
19.72%
|
FCF Conversion (Net income)
|
87.33%
|
1,688.62%
|
233.91%
|
136.22%
|
317.6%
|
408.02%
|
175.2%
|
95.4%
|
Dividend per Share
2 |
0.1600
|
-
|
0.0500
|
0.0600
|
0.0600
|
0.0100
|
0.0267
|
0.0449
|
Announcement Date
|
17/09/19
|
22/09/20
|
20/09/21
|
19/09/22
|
19/09/23
|
-
|
-
|
-
|
Fiscal Period: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
19.3
|
9.39
|
242
|
325
|
358
|
351
|
322
|
304
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.196
x
|
0.1125
x
|
2.138
x
|
1.804
x
|
1.788
x
|
2.095
x
|
1.615
x
|
1.357
x
|
Free Cash Flow
1 |
50.3
|
150
|
148
|
49
|
112
|
34.1
|
59.6
|
44.2
|
ROE (net income / shareholders' equity)
|
13.4%
|
5.18%
|
8.34%
|
4.35%
|
5.15%
|
1.71%
|
4.4%
|
5.91%
|
ROA (Net income/ Total Assets)
|
9.56%
|
2.91%
|
4.34%
|
2.4%
|
2.81%
|
2.33%
|
4.22%
|
5.72%
|
Assets
1 |
602.9
|
305.6
|
1,452
|
1,497
|
1,252
|
358.9
|
806.4
|
810.7
|
Book Value Per Share
2 |
1.950
|
1.090
|
1.150
|
1.200
|
1.180
|
1.160
|
1.180
|
1.220
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
0.2100
|
-0.1700
|
-0.1400
|
-0.1200
|
Capex
1 |
15.7
|
19.9
|
35.6
|
32.8
|
36
|
37.7
|
38.8
|
42.2
|
Capex / Sales
|
2.88%
|
2.48%
|
3.86%
|
3.35%
|
3.26%
|
3.74%
|
3.61%
|
3.77%
|
Announcement Date
|
17/09/19
|
22/09/20
|
20/09/21
|
19/09/22
|
19/09/23
|
-
|
-
|
-
|
Last Close Price
0.54
NZD Average target price
0.68
NZD Spread / Average Target +25.93% Consensus |
1st Jan change
|
Capi.
|
---|
| -28.00% | 224M | | +39.92% | 17.08B | | 0.00% | 7.6B | | -9.88% | 4.29B | | -6.79% | 2.12B | | +6.44% | 506M | | -1.92% | 254M | | +13.10% | 238M | | -20.11% | 163M | | -22.54% | 124M |
Sporting Goods Stores
|