XASXARB
Market cap2.10bUSD
Dec 23, Last price
40.58AUD
1D
0.00%
1Q
-11.73%
Jan 2017
129.92%
Name
ARB Corporation Ltd
Chart & Performance
Profile
ARB Corporation Limited engages in the design, manufacture, distribution, and sale of motor vehicle accessories and light metal engineering works. The company provides bull bars, side rails and steps, canopies, UTE lids and tub accessories, roof racks, cross bars and carriers, suspension systems, driving lights, air compressors and tire accessories, air lockers, winches, recovery equipment and points, under vehicle protection products, fuel tanks and storage, drawers and cargo solutions, slide kitchen, portable fridge freezers, tents, swags and awnings, camping and touring accessories, safari snorkels, dual battery and solar systems, interior protection, and general accessories, as well as rear protection, towing, and wheel carriers. It also offers LINX, a controller that declutters the dashboard and centralizes the command of vehicle accessories by replacing classic switches, gauges, and monitors with one sleek and smart driver interface; and UHF radios, GPS, and reversing cameras. The company serves stockists, vehicle dealers, and various fleet operators. It operates approximately 74 ARB stores, which include 30 company owned stores. The company has operations in Australia, New Zealand, the United States, Thailand, the Middle East, Europe, and the United Kingdom. The company has a strategic partnership with Ford Motor Company to develop a suite of aftermarket products for the Ford Bronco. ARB Corporation Limited was founded in 1975 and is based in Kilsyth, 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 | 693,154 3.26% | 671,240 -3.35% | 694,525 11.47% | |||||||
Cost of revenue | 687,266 | 693,917 | 668,260 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 5,888 | (22,677) | 26,265 | |||||||
NOPBT Margin | 0.85% | 3.78% | ||||||||
Operating Taxes | 38,736 | 33,621 | 43,672 | |||||||
Tax Rate | 657.88% | 166.27% | ||||||||
NOPAT | (32,848) | (56,298) | (17,407) | |||||||
Net income | 102,683 16.09% | 88,455 -27.50% | 122,006 8.07% | |||||||
Dividends | (44,719) | (45,284) | (50,302) | |||||||
Dividend yield | 1.45% | 1.93% | 2.18% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 5,945 | 6,619 | 6,326 | |||||||
Long-term debt | 74,557 | 58,450 | 63,416 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 1,316 | 1,118 | 16,615 | |||||||
Net debt | 14,102 | (280,408) | (257,978) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 125,285 | 90,404 | 84,612 | |||||||
CAPEX | (51,957) | (45,873) | (62,342) | |||||||
Cash from investing activities | (61,807) | (44,982) | (60,624) | |||||||
Cash from financing activities | (51,927) | (52,272) | (56,686) | |||||||
FCF | (72,552) | (109,999) | (110,455) | |||||||
Balance | ||||||||||
Cash | 56,502 | 44,945 | 52,707 | |||||||
Long term investments | 9,898 | 300,532 | 275,013 | |||||||
Excess cash | 31,742 | 311,915 | 292,994 | |||||||
Stockholders' equity | 659,416 | 607,126 | 555,347 | |||||||
Invested Capital | 669,241 | 332,145 | 307,823 | |||||||
ROIC | ||||||||||
ROCE | 0.84% | 4.36% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 82,223 | 81,962 | 81,666 | |||||||
Price | 37.63 31.57% | 28.60 1.27% | 28.24 -34.61% | |||||||
Market cap | 3,094,046 31.99% | 2,344,114 1.64% | 2,306,255 -33.80% | |||||||
EV | 3,108,148 | 2,063,706 | 2,048,277 | |||||||
EBITDA | 5,888 | 3,207 | 51,257 | |||||||
EV/EBITDA | 527.88 | 643.50 | 39.96 | |||||||
Interest | 1,693 | 1,684 | 2,069 | |||||||
Interest/NOPBT | 28.75% | 7.88% |