XASX
AOV
Market cap980mUSD
Jul 23, Last price
10.75AUD
Name
GUD Holdings Ltd
Chart & Performance
Profile
GUD Holdings Limited, through its subsidiaries, engages in the manufacture and importation, distribution, and sale of automotive products, pumps, pool and spa systems, and water pressure systems in Australia, New Zealand, Thailand, South Korea, France, and the United States. It operates through Automotive, Auto Pacific Group, and Davey segments. The Automotive segment offers automotive and heavy-duty filters for cars, trucks, and agricultural and mining equipment; and fuel pumps and associated products for the automotive after-market. The Auto Pacific Group segment manufactures and markets towing, trailering, functional accessories, and associated products for the automotive aftermarket and original equipment manufacturer customers. The Davey segment provides pumps and pressure systems for household and farm water; water transfer pumps; swimming pool products; spa bath controllers; and pumps and water purification equipment. The company was incorporated in 1958 and is based in Altona North, 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 | 987,174 -4.80% | 1,036,900 72.94% | 599,567 44.31% | |||||||
Cost of revenue | 761,837 | 822,910 | 547,534 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 225,337 | 213,990 | 52,033 | |||||||
NOPBT Margin | 22.83% | 20.64% | 8.68% | |||||||
Operating Taxes | 41,184 | 33,815 | 23,567 | |||||||
Tax Rate | 18.28% | 15.80% | 45.29% | |||||||
NOPAT | 184,153 | 180,175 | 28,466 | |||||||
Net income | 98,802 0.90% | 97,916 393.89% | 19,825 -56.41% | |||||||
Dividends | (57,063) | (54,949) | (28,782) | |||||||
Dividend yield | 8.76% | 5.99% | ||||||||
Proceeds from repurchase of equity | 330,682 | |||||||||
BB yield | -68.83% | |||||||||
Debt | ||||||||||
Debt current | 22,679 | 7,953 | 25,499 | |||||||
Long-term debt | 602,645 | 642,376 | 429,484 | |||||||
Deferred revenue | 77,755 | |||||||||
Other long-term liabilities | 9,740 | 144,786 | 18,563 | |||||||
Net debt | 559,801 | 583,983 | 405,309 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 206,147 | 57,458 | ||||||||
CAPEX | (20,037) | (12,415) | (9,968) | |||||||
Cash from investing activities | (511) | (33,963) | (581,204) | |||||||
Cash from financing activities | (164,365) | (155,386) | 535,329 | |||||||
FCF | 211,890 | 85,417 | (62,796) | |||||||
Balance | ||||||||||
Cash | 57,083 | 53,374 | 40,864 | |||||||
Long term investments | 8,440 | 12,972 | 8,810 | |||||||
Excess cash | 16,164 | 14,501 | 19,696 | |||||||
Stockholders' equity | 933,667 | 889,460 | 582,693 | |||||||
Invested Capital | 1,433,407 | 1,573,380 | 1,034,919 | |||||||
ROIC | 12.25% | 13.82% | 3.75% | |||||||
ROCE | 14.39% | 13.48% | 4.48% | |||||||
EV | ||||||||||
Common stock shares outstanding | 71,104 | 60,125 | ||||||||
Price | 10.50 19.05% | 8.82 10.39% | 7.99 -33.36% | |||||||
Market cap | 627,136 30.54% | 480,401 -15.29% | ||||||||
EV | 1,211,119 | 885,710 | ||||||||
EBITDA | 225,337 | 266,474 | 78,519 | |||||||
EV/EBITDA | 4.54 | 11.28 | ||||||||
Interest | 22,025 | 29,182 | 13,543 | |||||||
Interest/NOPBT | 9.77% | 13.64% | 26.03% |