OTCMSPKKY
Market cap2.93bUSD
Dec 20, Last price
7.92USD
1D
0.13%
1Q
-21.97%
Jan 2017
-32.37%
Name
Spark New Zealand Ltd
Chart & Performance
Profile
Spark New Zealand Limited, together with its subsidiaries, provides telecommunications and digital services in New Zealand. It offers telecommunications, information technology, media, and other digital products and services, including mobile services; voice services; broadband services; internet sports streaming services; cloud, security, and service. The company also provides IT infrastructure, business cloud, business and outsourced telecommunications, software, big data analytics, data center, and international wholesale telecommunications services. In addition, it offers local, national, and international telephone and data services; finance products; group insurance products; and mobile phone repair services. Further, the company retails telecommunications products and services; and distributes equipment. It serves consumers, households, small businesses, government, and large enterprises. The company was formerly known as Telecom Corporation of New Zealand Limited and changed its name to Spark New Zealand Limited in August 2014. Spark New Zealand Limited was incorporated in 1987 and is headquartered in Auckland, New Zealand.
Valuation
Title NZD 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 | 3,759,000 -2.99% | 3,875,000 4.90% | 3,694,000 3.62% | |||||||
Cost of revenue | 2,484,000 | 2,517,000 | 2,379,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,275,000 | 1,358,000 | 1,315,000 | |||||||
NOPBT Margin | 33.92% | 35.05% | 35.60% | |||||||
Operating Taxes | 198,000 | 17,000 | 171,000 | |||||||
Tax Rate | 15.53% | 1.25% | 13.00% | |||||||
NOPAT | 1,077,000 | 1,341,000 | 1,144,000 | |||||||
Net income | 316,000 -72.16% | 1,135,000 176.83% | 410,000 6.77% | |||||||
Dividends | (494,000) | (486,000) | (449,000) | |||||||
Dividend yield | 6.51% | 5.17% | 5.06% | |||||||
Proceeds from repurchase of equity | (159,000) | (146,000) | ||||||||
BB yield | 2.09% | 1.55% | ||||||||
Debt | ||||||||||
Debt current | 536,000 | 344,000 | 345,000 | |||||||
Long-term debt | 2,593,000 | 2,294,000 | 1,869,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 134,000 | 176,000 | 141,000 | |||||||
Net debt | 2,390,000 | 2,284,000 | 1,931,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 754,000 | 791,000 | 833,000 | |||||||
CAPEX | (590,000) | (481,000) | (425,000) | |||||||
Cash from investing activities | (550,000) | 425,000 | (492,000) | |||||||
Cash from financing activities | (255,000) | (1,196,000) | (350,000) | |||||||
FCF | 959,000 | 1,276,000 | 1,024,000 | |||||||
Balance | ||||||||||
Cash | 59,000 | 100,000 | 71,000 | |||||||
Long term investments | 680,000 | 254,000 | 212,000 | |||||||
Excess cash | 551,050 | 160,250 | 98,300 | |||||||
Stockholders' equity | 1,590,000 | 1,940,000 | 1,475,000 | |||||||
Invested Capital | 3,566,950 | 3,815,750 | 3,347,700 | |||||||
ROIC | 29.18% | 37.44% | 34.01% | |||||||
ROCE | 30.96% | 34.15% | 37.00% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,825,000 | 1,847,059 | 1,847,059 | |||||||
Price | 4.16 -18.27% | 5.09 6.04% | 4.80 0.00% | |||||||
Market cap | 7,592,000 -19.25% | 9,401,529 6.04% | 8,865,882 0.00% | |||||||
EV | 9,982,000 | 11,685,529 | 10,796,882 | |||||||
EBITDA | 1,802,000 | 1,862,000 | 1,835,000 | |||||||
EV/EBITDA | 5.54 | 6.28 | 5.88 | |||||||
Interest | 144,000 | 53,000 | 48,000 | |||||||
Interest/NOPBT | 11.29% | 3.90% | 3.65% |