SKIN ELEMENTS LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.004 AUD | 0.00% |
|
0.00% | -20.00% |
| 29/02 | Skin Elements Limited Reports Earnings Results for the Half Year Ended December 31, 2023 | CI |
| 2023 | Skin Elements Limited Reports Earnings Results for the Full Year Ended June 30, 2023 | CI |
Valuation
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2.926 | 3.899 | 25.84 | 36.75 | 10.6 | 4.303 |
| Enterprise Value (EV) 1 | 2.73 | 3.983 | 26.13 | 36.49 | 9.877 | 3.962 |
| P/E ratio | -0.97 x | -1.67 x | -9.37 x | -11.5 x | -6.58 x | -0.31 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 3.49 x | 4.89 x | 60.8 x | 127 x | 7.53 x | 22.2 x |
| EV / Revenue | 3.26 x | 4.99 x | 61.5 x | 126 x | 7.01 x | 20.4 x |
| EV / EBITDA | -0.95 x | -1.75 x | -11.2 x | -9.86 x | -8.42 x | -1.5 x |
| EV / FCF | -2.14 x | -2.63 x | -15.1 x | -15.7 x | -13.9 x | -29.5 x |
| FCF Yield | -46.7% | -38% | -6.61% | -6.39% | -7.2% | -3.39% |
| Price to Book | 0.31 x | 0.41 x | 2.81 x | 3.95 x | 1.05 x | 7.2 x |
| Nbr of stocks (in thousands) | 86,053 | 1,62,464 | 3,22,951 | 3,67,477 | 4,07,727 | 5,37,833 |
| Reference price 2 | 0.0340 | 0.0240 | 0.0800 | 0.1000 | 0.0260 | 0.008000 |
| Announcement Date | 30/09/18 | 30/09/19 | 02/11/20 | 30/09/21 | 30/09/22 | 29/09/23 |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 0.8383 | 0.7981 | 0.4252 | 0.2887 | 1.408 | 0.1941 |
| EBITDA 1 | -2.88 | -2.271 | -2.336 | -3.701 | -1.172 | -2.635 |
| EBIT 1 | -3.178 | -2.658 | -2.723 | -4.093 | -1.568 | -3.031 |
| Operating Margin | -379.15% | -333.01% | -640.51% | -1,417.67% | -111.31% | -1,561.07% |
| Earnings before Tax (EBT) 1 | -2.728 | -1.968 | -1.91 | -3.043 | -1.581 | -11.42 |
| Net income 1 | -2.728 | -1.968 | -1.91 | -3.043 | -1.581 | -11.42 |
| Net margin | -325.44% | -246.55% | -449.29% | -1,053.72% | -112.25% | -5,880.65% |
| EPS 2 | -0.0350 | -0.0144 | -0.008537 | -0.008664 | -0.003953 | -0.0261 |
| Free Cash Flow 1 | -1.275 | -1.512 | -1.728 | -2.332 | -0.7114 | -0.1344 |
| FCF margin | -152.13% | -189.4% | -406.37% | -807.5% | -50.51% | -69.23% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 30/09/18 | 30/09/19 | 02/11/20 | 30/09/21 | 30/09/22 | 29/09/23 |
1AUD in Million2AUD
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 0.08 | 0.29 | - | - | - |
| Net Cash position 1 | 0.2 | - | - | 0.26 | 0.72 | 0.34 |
| Leverage (Debt/EBITDA) | - | -0.0369 x | -0.1259 x | - | - | - |
| Free Cash Flow 1 | -1.28 | -1.51 | -1.73 | -2.33 | -0.71 | -0.13 |
| ROE (net income / shareholders' equity) | -26.7% | -21.1% | -20.8% | -32.3% | -16.1% | -214% |
| ROA (Net income/ Total Assets) | -18% | -16.4% | -16.9% | -24.1% | -8.86% | -29.6% |
| Assets 1 | 15.13 | 11.97 | 11.29 | 12.63 | 17.85 | 38.53 |
| Book Value Per Share 2 | 0.1100 | 0.0600 | 0.0300 | 0.0300 | 0.0200 | 0 |
| Cash Flow per Share 2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 30/09/18 | 30/09/19 | 02/11/20 | 30/09/21 | 30/09/22 | 29/09/23 |
1AUD in Million2AUD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -20.00% | 1.48M | |
| +12.26% | 132B | |
| +18.03% | 76.69B | |
| -12.71% | 65.88B | |
| -9.98% | 46.44B | |
| -4.60% | 39.15B | |
| +7.41% | 34.72B | |
| +11.04% | 17.89B | |
| +17.65% | 16.55B | |
| -0.79% | 11.82B |
- Stock Market
- Equities
- SKN Stock
- Financials Skin Elements Limited