Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
0.088 AUD | -9.28% | -18.18% | +83.67% |
28/02 | Wiseway Group Limited Reports Earnings Results for the Half Year Ended December 31, 2023 | CI |
2023 | Wiseway Group Withdraws Planned Acquisition of Southeast Asian Airlines | MT |
Valuation
Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|
Capitalization 1 | 24.21 | 17.54 | 43.15 | 15.68 | 8.699 |
Enterprise Value (EV) 1 | 32.85 | 40.65 | 61.6 | 37.74 | 34.5 |
P/E ratio | -11.8 x | -5.05 x | 23.9 x | -1.8 x | -2.71 x |
Yield | - | - | - | - | - |
Capitalization / Revenue | 0.28 x | 0.17 x | 0.34 x | 0.12 x | 0.08 x |
EV / Revenue | 0.37 x | 0.4 x | 0.49 x | 0.29 x | 0.32 x |
EV / EBITDA | 19.9 x | 13.9 x | 10 x | -15.2 x | 41.9 x |
EV / FCF | -2.2 x | 32.8 x | 8.42 x | -56.2 x | 10.3 x |
FCF Yield | -45.5% | 3.05% | 11.9% | -1.78% | 9.71% |
Price to Book | 1.08 x | 0.74 x | 1.69 x | 0.78 x | 0.47 x |
Nbr of stocks (in thousands) | 1,21,074 | 1,40,319 | 1,43,819 | 1,56,758 | 1,67,294 |
Reference price 2 | 0.2000 | 0.1250 | 0.3000 | 0.1000 | 0.0520 |
Announcement Date | 27/09/19 | 26/08/20 | 17/10/21 | 20/09/22 | 31/08/23 |
Income Statement Evolution (Annual data)
Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 82.25 | 87.71 | 102.6 | 126.8 | 130.7 | 106.6 |
EBITDA 1 | 4.088 | 1.651 | 2.935 | 6.149 | -2.488 | 0.824 |
EBIT 1 | 2.548 | 0.135 | -0.038 | 2.984 | -5.846 | -1.984 |
Operating Margin | 3.1% | 0.15% | -0.04% | 2.35% | -4.47% | -1.86% |
Earnings before Tax (EBT) 1 | 1.964 | -1.281 | -1.642 | 1.548 | -7.272 | -3.943 |
Net income 1 | 1.145 | -1.404 | -3.4 | 1.774 | -8.088 | -3.153 |
Net margin | 1.39% | -1.6% | -3.31% | 1.4% | -6.19% | -2.96% |
EPS | - | -0.0170 | -0.0247 | 0.0126 | -0.0556 | -0.0192 |
Free Cash Flow 1 | 1.152 | -14.94 | 1.241 | 7.316 | -0.671 | 3.351 |
FCF margin | 1.4% | -17.03% | 1.21% | 5.77% | -0.51% | 3.14% |
FCF Conversion (EBITDA) | 28.18% | - | 42.27% | 118.97% | - | 406.63% |
FCF Conversion (Net income) | 100.59% | - | - | 412.37% | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 30/10/18 | 27/09/19 | 26/08/20 | 17/10/21 | 20/09/22 | 31/08/23 |
Income Statement Evolution (Quarterly data)
Fiscal Period: June | 2021 S1 | 2022 S1 |
---|---|---|
Net sales | 69.66 | - |
EBITDA | - | - |
EBIT | - | - |
Operating Margin | - | - |
Earnings before Tax (EBT) | - | - |
Net income 1 | - | 1.757 |
Net margin | - | - |
EPS 2 | 0.0245 | 0.0122 |
Dividend per Share | - | - |
Announcement Date | 23/02/21 | 27/02/22 |
Balance Sheet Analysis
Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | 6.94 | 8.63 | 23.1 | 18.5 | 22.1 | 25.8 |
Net Cash position 1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 1.697 x | 5.23 x | 7.875 x | 3.001 x | -8.867 x | 31.31 x |
Free Cash Flow 1 | 1.15 | -14.9 | 1.24 | 7.32 | -0.67 | 3.35 |
ROE (net income / shareholders' equity) | 99.1% | -11.6% | -14.9% | 7.17% | -34.5% | -15.8% |
ROA (Net income/ Total Assets) | 10.1% | 0.26% | -0.04% | 2.94% | -5.84% | -2% |
Assets 1 | 11.34 | -537.5 | 7,870 | 60.3 | 138.6 | 157.6 |
Book Value Per Share | - | 0.1900 | 0.1700 | 0.1800 | 0.1300 | 0.1100 |
Cash Flow per Share | - | 0.0400 | 0.0600 | 0.0700 | 0.0400 | 0.0500 |
Capex 1 | 0.22 | 13.8 | 3.41 | 0.63 | 0.32 | 0.64 |
Capex / Sales | 0.26% | 15.74% | 3.32% | 0.49% | 0.24% | 0.6% |
Announcement Date | 30/10/18 | 27/09/19 | 26/08/20 | 17/10/21 | 20/09/22 | 31/08/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+83.67% | 10.85M | |
-14.22% | 32.57B | |
-1.52% | 6.34B | |
-1.78% | 5.21B | |
-5.95% | 4.36B | |
+4.62% | 4.14B | |
+10.38% | 3.87B | |
0.00% | 3.66B | |
+81.02% | 2.77B | |
-2.69% | 2.26B |
- Stock Market
- Equities
- WWG Stock
- Financials Wiseway Group Limited