XASXANO
Market cap29mUSD
Jan 10, Last price
0.76AUD
1D
0.00%
1Q
-1.30%
Jan 2017
182.10%
IPO
-55.29%
Name
Advance ZincTek Ltd
Chart & Performance
Profile
Advance ZincTek Limited, together with its subsidiaries, manufactures aluminum oxide powder, and zinc oxide dispersions and powder for use in the personal care sector in Australia, the United States, Canada, Europe, and internationally. It produces and distributes dispersion of mineral-only UV filters in cosmetic emollients that are used for sunscreen, skincare, and pharmaceutical formulations, as well as alumina plate-like powders used for cosmetic applications. The company operates through a network of distributors. The company was formerly known as Advance NanoTek Limited and changed its name to Advance ZincTek Limited in November 2021. Advance ZincTek Limited was incorporated in 1997 and is based in Rocklea, 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 | 9,320 -32.19% | 13,745 9.92% | 12,504 91.69% | |||||||
Cost of revenue | 7,418 | 12,197 | 10,418 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,902 | 1,548 | 2,086 | |||||||
NOPBT Margin | 20.41% | 11.26% | 16.68% | |||||||
Operating Taxes | (87) | 173 | 1,142 | |||||||
Tax Rate | 11.18% | 54.75% | ||||||||
NOPAT | 1,989 | 1,375 | 944 | |||||||
Net income | (903) -154.30% | 1,663 -24.10% | 2,191 6,746.88% | |||||||
Dividends | (1,420) | |||||||||
Dividend yield | 1.30% | |||||||||
Proceeds from repurchase of equity | 2,442 | |||||||||
BB yield | -1.97% | |||||||||
Debt | ||||||||||
Debt current | 735 | 513 | 454 | |||||||
Long-term debt | 2,915 | 3,330 | 4,168 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 98 | 226 | 191 | |||||||
Net debt | 3,487 | (10,486) | (9,569) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,239 | 4,421 | 1,619 | |||||||
CAPEX | (1,451) | (2,812) | (3,208) | |||||||
Cash from investing activities | (2,208) | (3,493) | (2,167) | |||||||
Cash from financing activities | (193) | (1,934) | 1,784 | |||||||
FCF | 4,215 | 391 | (5,223) | |||||||
Balance | ||||||||||
Cash | 163 | 325 | 1,331 | |||||||
Long term investments | 14,004 | 12,860 | ||||||||
Excess cash | 13,642 | 13,566 | ||||||||
Stockholders' equity | 34,380 | 35,283 | 34,989 | |||||||
Invested Capital | 36,463 | 23,913 | 24,152 | |||||||
ROIC | 6.59% | 5.72% | 4.32% | |||||||
ROCE | 5.22% | 4.12% | 5.52% | |||||||
EV | ||||||||||
Common stock shares outstanding | 62,452 | 61,621 | 61,219 | |||||||
Price | 0.72 -59.32% | 1.77 -12.38% | 2.02 -45.41% | |||||||
Market cap | 44,965 -58.77% | 109,069 -11.80% | 123,662 -44.71% | |||||||
EV | 48,452 | 98,583 | 114,093 | |||||||
EBITDA | 3,739 | 3,324 | 3,646 | |||||||
EV/EBITDA | 12.96 | 29.66 | 31.29 | |||||||
Interest | 89 | 212 | 204 | |||||||
Interest/NOPBT | 4.68% | 13.70% | 9.78% |