OTCMQUBHF
Market cap4.53bUSD
Sep 04, Last price
2.56USD
Name
Qube Holdings Ltd
Chart & Performance
Profile
Qube Holdings Limited, together with its subsidiaries, provides logistics solutions for import and export supply chain in Australia, New Zealand, and internationally. The company's Operating division offers services relating to the import and export of primarily containerized cargo; provides various logistics services, which includes road and rail transport, warehousing and distribution, container parks, and related services, as well as operates intermodal logistics hubs, including rail terminals and international freight forwarding; owns and operates automotive terminals that provides automotive, general cargo, and break-bulk facilities; operates multi-user grain storage and handling facilities; and develops and operates an import-export rail terminal, and an interstate rail terminal at the Moorebank Logistics Park. This division also provides bulk and general handling facilities; and bulk material handling services, including road and rail transport, stockpile management, and bulk ship loading services. Its Patrick Terminals division provides container stevedoring services in Australia. The company was formerly known as Qube Logistics Holdings Limited and changed its name to Qube Holdings Limited in November 2012. Qube Holdings Limited was incorporated in 2011 and is based in Sydney, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 3,331,400 18.45% | 2,812,600 14.41% | 2,458,400 28.00% | |||||||
Cost of revenue | 2,668,680 | 3,318,100 | 2,931,700 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 662,720 | (505,500) | (473,300) | |||||||
NOPBT Margin | 19.89% | |||||||||
Operating Taxes | 70,700 | 67,500 | 92,800 | |||||||
Tax Rate | 10.67% | |||||||||
NOPAT | 592,020 | (573,000) | (566,100) | |||||||
Net income | 221,900 32.16% | 167,900 31.69% | 127,500 39.19% | |||||||
Dividends | (147,500) | (136,800) | (107,000) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (2,400) | (4,600) | 465,000 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 150,100 | 418,900 | 143,300 | |||||||
Long-term debt | 3,105,300 | 2,418,000 | 1,809,000 | |||||||
Deferred revenue | 798,300 | 810,300 | ||||||||
Other long-term liabilities | 24,200 | 336,500 | 24,500 | |||||||
Net debt | 2,326,600 | 1,828,100 | 931,800 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 442,700 | 392,000 | 298,700 | |||||||
CAPEX | (539,100) | (440,400) | (389,000) | |||||||
Cash from investing activities | (497,200) | (241,100) | 774,800 | |||||||
Cash from financing activities | 48,200 | (113,600) | (1,040,100) | |||||||
FCF | 237,220 | (682,700) | 228,300 | |||||||
Balance | ||||||||||
Cash | 184,900 | 191,700 | 154,000 | |||||||
Long term investments | 743,900 | 817,100 | 866,500 | |||||||
Excess cash | 762,230 | 868,170 | 897,580 | |||||||
Stockholders' equity | 3,129,100 | 3,049,600 | 3,007,200 | |||||||
Invested Capital | 4,710,970 | 4,225,130 | 3,907,920 | |||||||
ROIC | 13.25% | |||||||||
ROCE | 12.11% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 1,768,776 | 1,767,301 | 1,898,951 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 970,120 | (228,900) | (215,500) | |||||||
EV/EBITDA | ||||||||||
Interest | 116,300 | 97,100 | 75,000 | |||||||
Interest/NOPBT | 17.55% |