Financials NextEd Group Limited

Equities

NXD

AU0000258865

Professional & Business Education

Market Closed - Australian S.E. Other stock markets 11:40:14 28/06/2024 am IST			5-day change	1st Jan Change
0.19 ^AUD	+15.15%		+18.75%	-73.97%

25/02	NextEd Group Limited Reports Earnings Results for the Half Year Ended December 31, 2023	CI
2023	NextEd Group Limited authorizes a Buyback Plan.	CI

Valuation

Fiscal Period: Junio	2021	2022	2023	2024	2025	2026
Capitalization ¹	69.79	142.4	331.3	41.63	-	-
Enterprise Value (EV) ¹	69.79	115.7	301	29.99	34.84	31.22
P/E ratio	222 x	-13.8 x	93.8 x	-12.8 x	-12.3 x	-23.8 x
Yield	-	-	-	-	-	-
Capitalization / Revenue	-	3.04 x	3.24 x	0.38 x	0.4 x	0.37 x
EV / Revenue	-	2.47 x	2.94 x	0.27 x	0.34 x	0.28 x
EV / EBITDA	-	32.3 x	18.1 x	2.33 x	2.57 x	1.8 x
EV / FCF	-	14 x	15.8 x	-1.13 x	-5.28 x	-156 x
FCF Yield	-	7.15%	6.32%	-88.7%	-18.9%	-0.64%
Price to Book	-	2.31 x	-	-	-	-
Nbr of stocks (in thousands)	1,16,313	2,19,077	2,19,377	2,19,116	-	-
Reference price ²	0.6000	0.6500	1.510	0.1900	0.1900	0.1900
Announcement Date	12/08/21	28/08/22	27/08/23	-	-	-

¹AUD in Million²AUD

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Junio	2021	2022	2023	2024	2025	2026
Net sales ¹	-	46.82	102.2	110.7	103.4	111.1
EBITDA ¹	-	3.585	16.67	12.88	13.54	17.38
EBIT ¹	-	-0.502	4.688	-1.43	-1.095	2.365
Operating Margin	-	-1.07%	4.59%	-1.29%	-1.06%	2.13%
Earnings before Tax (EBT) ¹	-	-	2.916	-4.7	-4.8	-1.1
Net income ¹	0.3173	-8.695	3.608	-3.855	-3.975	-1.25
Net margin	-	-18.57%	3.53%	-3.48%	-3.84%	-1.12%
EPS ²	0.002700	-0.0470	0.0161	-0.0149	-0.0154	-0.008000
Free Cash Flow ¹	-	8.273	19.03	-26.6	-6.6	-0.2
FCF margin	-	17.67%	18.62%	-24.03%	-6.38%	-0.18%
FCF Conversion (EBITDA)	-	230.77%	114.15%	-	-	-
FCF Conversion (Net income)	-	-	527.55%	-	-	-
Dividend per Share ²	-	-	-	-	-	-
Announcement Date	12/08/21	28/08/22	27/08/23	-	-	-

¹AUD in Million²AUD

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Junio	2023 S1	2023 S2	2024 S1	2024 S2
Net sales ¹	43.57	58.65	59.2	51.3
EBITDA ¹	6.648	10.03	8.264	4.5
EBIT	1.017	-	-	-
Operating Margin	2.33%	-	-	-
Earnings before Tax (EBT) ¹	0.102	2.814	-	-4.1
Net income	0.466	3.142	-	-
Net margin	1.07%	5.36%	-	-
EPS	-	0.0140	-	-
Dividend per Share	-	-	-	-
Announcement Date	26/02/23	27/08/23	25/02/24	-

¹AUD in Million

Estimates

Balance Sheet Analysis

Fiscal Period: Junio	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	-	-	-
Net Cash position ¹	-	26.7	30.3	11.6	6.79	10.4
Leverage (Debt/EBITDA)	-	-	-	-	-	-
Free Cash Flow ¹	-	8.27	19	-26.6	-6.6	-0.2
ROE (net income / shareholders' equity)	-	-27.4%	5.68%	-6.15%	-6.4%	-0.11%
ROA (Net income/ Total Assets)	-	-	2.35%	-1%	-1.1%	1.6%
Assets ¹	-	-	153.4	385.5	361.4	-78.12
Book Value Per Share	-	0.2800	-	-	-	-
Cash Flow per Share ²	-	0.0600	0.1200	-0.0300	0.0100	0.0500
Capex ¹	-	2.93	6.15	12.5	2.35	2.7
Capex / Sales	-	6.25%	6.01%	11.25%	2.27%	2.43%
Announcement Date	12/08/21	28/08/22	27/08/23	-	-	-

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 NextEd Group Limited

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

0.19 AUD

Average target price

0.675 AUD

Spread / Average Target

+255.26%

Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Professional & Business Education

	1st Jan change	Capi.
NEXTED GROUP LIMITED	-73.97%	2.78Cr
IDP EDUCATION LIMITED	-24.36%	281.32Cr
NATIONAL COMPANY FOR LEARNING AND EDUCATION	+35.19%	183.15Cr
AFYA LIMITED	-19.52%	155.42Cr
OFFCN EDUCATION TECHNOLOGY CO., LTD.	-62.50%	129.85Cr
PORTER HOLDING INTERNATIONAL, INC.	-.--%	81Cr
UNIVERSAL TECHNICAL INSTITUTE, INC.	+25.64%	85Cr
NIIT LEARNING SYSTEMS LIMITED	+1.57%	72Cr
SHANGHAI ACTION EDUCATION TECHNOLOGY CO.,LTD.	+10.56%	69Cr
ATAA EDUCATIONAL COMPANY	-14.76%	69Cr

Professional & Business Education