XASXBVS
Market cap606mUSD
Dec 23, Last price
2.17AUD
1D
0.00%
1Q
61.94%
Jan 2017
56.12%
IPO
72.91%
Name
Bravura Solutions Ltd
Chart & Performance
Profile
Bravura Solutions Limited engages in the development, licensing, and maintenance of administration and management software applications for the wealth management and funds administration sectors in Australia, New Zealand, the United Kingdom, and internationally. The company operates through two segments, Wealth Management and Funds Administration. It offers Sonata, a wealth management solution for the administration of a range of wealth management products; Sonata Alta, a digital operating model, which provides clients control over their customer's data, operations, and end customer experiences; Bravura Digital that provides digital service; Garradin, a private wealth and portfolio administration solution for the administration of retail and wholesale wealth management, trusts and estates, SMSFs, managed accounts, fund accounting, and tax; and ePASS, an online portal that provides online services for superannuation members and employers. The company also provides Rufus enterprise solution that offers fund administration for transfer agencies; Rufus SaaS, a transfer agency solution that supports the global administration, servicing, and distribution of a range of investments; Babel solution, a financial messaging platform that connects to a range of financial product distributor platforms and the back-office functions of various markets using message media and formats; taWeb, a digital platform for transfer agents and fund managers; and financial planning solutions, such as AdviceOS and Digital Advice. In addition, it offers professional services, including consulting, data migration and services, software development, support, project management, and training services, as well as managed and cloud services. The company was formerly known as Bravura Solutions Holdings Pty Ltd and changed its name to Bravura Solutions Limited in October 2016. Bravura Solutions Limited was founded in 2004 and is headquartered 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 | 249,045 0.34% | 248,201 -6.49% | 265,426 9.53% | |||||||
Cost of revenue | 237,964 | 274,171 | 228,984 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 11,081 | (25,970) | 36,442 | |||||||
NOPBT Margin | 4.45% | 13.73% | ||||||||
Operating Taxes | 4,422 | (1,073) | 4,065 | |||||||
Tax Rate | 39.91% | 11.15% | ||||||||
NOPAT | 6,659 | (24,897) | 32,377 | |||||||
Net income | 8,777 -103.13% | (280,714) -1,038.03% | 29,926 -13.41% | |||||||
Dividends | (8,021) | (24,036) | ||||||||
Dividend yield | 3.81% | 3.79% | ||||||||
Proceeds from repurchase of equity | 70,572 | |||||||||
BB yield | -33.49% | |||||||||
Debt | ||||||||||
Debt current | 4,600 | 7,115 | 8,293 | |||||||
Long-term debt | 30,216 | 41,340 | 44,574 | |||||||
Deferred revenue | 1,000 | 74 | ||||||||
Other long-term liabilities | 4,240 | 6,375 | 8,554 | |||||||
Net debt | (55,155) | (35,923) | (4,686) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 29,909 | (6,687) | 41,822 | |||||||
CAPEX | (3,832) | (19,182) | (26,174) | |||||||
Cash from investing activities | (6,490) | (24,087) | (33,012) | |||||||
Cash from financing activities | (8,605) | 57,432 | (32,382) | |||||||
FCF | 17,415 | (9,067) | 32,388 | |||||||
Balance | ||||||||||
Cash | 89,971 | 75,749 | 48,672 | |||||||
Long term investments | 8,629 | 8,881 | ||||||||
Excess cash | 77,519 | 71,968 | 44,282 | |||||||
Stockholders' equity | 133,671 | 125,910 | 334,876 | |||||||
Invested Capital | 74,501 | 88,103 | 329,404 | |||||||
ROIC | 8.19% | 10.04% | ||||||||
ROCE | 7.13% | 9.50% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 461,947 | 448,354 | 448,354 | |||||||
Price | 1.08 129.79% | 0.47 -66.78% | 1.42 -59.69% | |||||||
Market cap | 498,903 136.75% | 210,726 -66.78% | 634,421 -59.69% | |||||||
EV | 443,748 | 174,803 | 629,735 | |||||||
EBITDA | 11,081 | 488 | 59,105 | |||||||
EV/EBITDA | 40.05 | 358.20 | 10.65 | |||||||
Interest | 1,533 | 2,465 | 1,945 | |||||||
Interest/NOPBT | 13.83% | 5.34% |