Market Closed -
Australian S.E.
11:40:04 29/04/2024 am IST
|
5-day change
|
1st Jan Change
|
0.83
AUD
|
-1.19%
|
|
+5.73%
|
-9.78%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
269.5
|
810
|
2,655
|
813.7
|
549.7
|
273.5
|
-
|
-
|
Enterprise Value (EV)
1 |
193.8
|
674.7
|
2,390
|
294.1
|
337.6
|
235
|
230.7
|
198.9
|
P/E ratio
|
-
|
-19.1
x
|
-13.2
x
|
-2.56
x
|
-1.98
x
|
-7.47
x
|
-16.5
x
|
76.4
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
10.5
x
|
10.8
x
|
13.6
x
|
2.74
x
|
1.43
x
|
1.12
x
|
0.98
x
|
0.86
x
|
EV / Revenue
|
7.57
x
|
8.98
x
|
12.3
x
|
0.99
x
|
0.88
x
|
0.96
x
|
0.82
x
|
0.62
x
|
EV / EBITDA
|
-5.93
x
|
-18
x
|
-15.3
x
|
-1.21
x
|
-1.46
x
|
-22
x
|
13.6
x
|
4.3
x
|
EV / FCF
|
-
|
-20.6
x
|
-19.1
x
|
-1.46
x
|
-1.13
x
|
-3.92
x
|
23.5
x
|
3.14
x
|
FCF Yield
|
-
|
-4.85%
|
-5.24%
|
-68.4%
|
-88.5%
|
-25.5%
|
4.25%
|
31.9%
|
Price to Book
|
-
|
4.91
x
|
5.92
x
|
1.11
x
|
1.1
x
|
12.5
x
|
30
x
|
112
x
|
Nbr of stocks (in thousands)
|
1,10,000
|
1,52,835
|
2,07,739
|
3,03,618
|
3,07,078
|
3,25,546
|
-
|
-
|
Reference price
2 |
2.450
|
5.300
|
12.78
|
2.680
|
1.790
|
0.8400
|
0.8400
|
0.8400
|
Announcement Date
|
28/08/19
|
27/08/20
|
30/08/21
|
30/08/22
|
30/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
25.6
|
75.17
|
194.7
|
296.5
|
383.1
|
243.7
|
279.8
|
318.2
|
EBITDA
1 |
-32.7
|
-37.59
|
-156.1
|
-243.6
|
-230.6
|
-10.7
|
16.98
|
46.2
|
EBIT
1 |
-34.5
|
-42.71
|
-168.3
|
-274.9
|
-289.2
|
-34.64
|
-7.125
|
24.14
|
Operating Margin
|
-134.77%
|
-56.81%
|
-86.48%
|
-92.73%
|
-75.47%
|
-14.22%
|
-2.55%
|
7.59%
|
Earnings before Tax (EBT)
1 |
-
|
-41.46
|
-187.7
|
-270.2
|
-372.6
|
-35.8
|
-16.27
|
-3.25
|
Net income
1 |
-41.9
|
-41.46
|
-187.1
|
-267.7
|
-276.3
|
-33.48
|
-2.875
|
22.17
|
Net margin
|
-163.67%
|
-55.16%
|
-96.13%
|
-90.29%
|
-72.12%
|
-13.74%
|
-1.03%
|
6.97%
|
EPS
2 |
-
|
-0.2781
|
-0.9700
|
-1.048
|
-0.9030
|
-0.1125
|
-0.0510
|
0.0110
|
Free Cash Flow
1 |
-
|
-32.7
|
-125.4
|
-201.2
|
-298.8
|
-60
|
9.8
|
63.4
|
FCF margin
|
-
|
-43.5%
|
-64.4%
|
-67.88%
|
-77.99%
|
-24.62%
|
3.5%
|
19.92%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
57.7%
|
137.23%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
286.01%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/08/19
|
27/08/20
|
30/08/21
|
30/08/22
|
30/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
|
-
|
-
|
75.1
|
119.5
|
139.1
|
157.4
|
178.1
|
205.1
|
-
|
-
|
-
|
EBITDA
1 |
-
|
-9.235
|
-69
|
-87.14
|
-126
|
-117.6
|
-149.1
|
-81.44
|
4
|
-5
|
10
|
EBIT
|
-
|
-
|
-72.3
|
-96.04
|
-138.9
|
-136.1
|
-171.7
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-96.27%
|
-80.35%
|
-99.82%
|
-86.47%
|
-96.42%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-85.6
|
-
|
-
|
-123.9
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-32.25
|
-
|
-85.6
|
-
|
-146.4
|
-121.3
|
-178.2
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-113.98%
|
-
|
-105.23%
|
-77.08%
|
-100.06%
|
-
|
-
|
-
|
-
|
EPS
|
-0.2409
|
-
|
-
|
-
|
-
|
-0.4580
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
25/02/20
|
27/08/20
|
24/02/21
|
30/08/21
|
24/02/22
|
30/08/22
|
27/02/23
|
30/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
75.7
|
135
|
265
|
520
|
212
|
38.4
|
42.7
|
74.6
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-32.7
|
-125
|
-201
|
-299
|
-60
|
9.8
|
63.4
|
ROE (net income / shareholders' equity)
|
-106%
|
-33%
|
-59.9%
|
-45.2%
|
-44.6%
|
-13.6%
|
14%
|
39%
|
ROA (Net income/ Total Assets)
|
-79.4%
|
-26.7%
|
-44.5%
|
-33.8%
|
-35.2%
|
-10.7%
|
-15.4%
|
-8.5%
|
Assets
1 |
52.75
|
155.4
|
420.3
|
792.7
|
783.9
|
312.9
|
18.67
|
-260.8
|
Book Value Per Share
2 |
-
|
1.080
|
2.160
|
2.430
|
1.630
|
0.0700
|
0.0300
|
0.0100
|
Cash Flow per Share
2 |
-0.3400
|
-0.2000
|
-0.4100
|
-0.5700
|
-0.7600
|
-0.0200
|
0.0400
|
0.1000
|
Capex
1 |
2
|
2.37
|
6.21
|
3.72
|
2.21
|
3.59
|
2.4
|
2.43
|
Capex / Sales
|
7.81%
|
3.16%
|
3.19%
|
1.25%
|
0.58%
|
1.47%
|
0.86%
|
0.76%
|
Announcement Date
|
28/08/19
|
27/08/20
|
30/08/21
|
30/08/22
|
30/08/23
|
-
|
-
|
-
|
Last Close Price
0.84
AUD Average target price
1.067
AUD Spread / Average Target +26.98% Consensus |
1st Jan change
|
Capi.
|
---|
| -9.78% | 178M | | +5.74% | 33.01B | | +2.27% | 24.32B | | +22.35% | 20.52B | | -17.71% | 19.87B | | -16.24% | 19.35B | | -2.62% | 16.62B | | -4.07% | 9.51B | | -21.91% | 7.92B | | +7.43% | 7.13B |
Other Casinos & Gaming
|