XASXCCV
Market cap95mUSD
Dec 27, Last price
0.25AUD
1D
0.00%
1Q
6.52%
Jan 2017
-26.20%
Name
Cash Converters International Ltd
Chart & Performance
Profile
Cash Converters International Limited operates as a franchisor of second-hand goods and financial services stores under the Cash Converters brand name. It operates through Franchise Operations, Store Operations, Personal Finance, and Vehicle Financing segments. The Franchise Operations segment engages in the sale of franchises for the retail sale of new and second-hand goods, as well as sale of master licenses for the development of franchises worldwide. The Store Operations segment is involved in the retail sale of new and second-hand goods, as well as in cash advance and pawnbroking operations through corporate owned stores in Australia. The Personal Finance segment provides personal loans; and Mon-E, which provides administration services for the Cash Converters network in Australia to offer small cash advance loans to customers. The Vehicle Financing segment provides motor vehicle financing services. The company operates 155 stores in Australia and 548 stores internationally. Cash Converters International Limited was founded in 1984 and is based in Perth, 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 | 377,142 25.32% | 300,955 22.52% | 245,647 22.62% | |||||||
Cost of revenue | 436,424 | 244,687 | 195,551 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (59,282) | 56,268 | 50,096 | |||||||
NOPBT Margin | 18.70% | 20.39% | ||||||||
Operating Taxes | 9,467 | 6,136 | 4,208 | |||||||
Tax Rate | 10.90% | 8.40% | ||||||||
NOPAT | (68,749) | 50,132 | 45,888 | |||||||
Net income | 17,397 -117.91% | (97,155) -969.24% | 11,177 -31.00% | |||||||
Dividends | (12,550) | (12,550) | (12,550) | |||||||
Dividend yield | 8.70% | 8.92% | 8.45% | |||||||
Proceeds from repurchase of equity | (672) | (7,085) | (7,445) | |||||||
BB yield | 0.47% | 5.04% | 5.01% | |||||||
Debt | ||||||||||
Debt current | 121,042 | 123,596 | 58,811 | |||||||
Long-term debt | 173,562 | 140,879 | 74,371 | |||||||
Deferred revenue | 56,466 | |||||||||
Other long-term liabilities | 8,442 | (49,259) | 60,507 | |||||||
Net debt | 216,806 | 143,601 | 36,062 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 38,453 | (11,536) | 7,909 | |||||||
CAPEX | (6,460) | (4,476) | (1,897) | |||||||
Cash from investing activities | (33,057) | (22,628) | 1,886 | |||||||
Cash from financing activities | (20,666) | 47,012 | (23,420) | |||||||
FCF | (83,413) | 6,053 | 36,671 | |||||||
Balance | ||||||||||
Cash | 56,289 | 71,565 | 58,085 | |||||||
Long term investments | 21,509 | 49,309 | 39,035 | |||||||
Excess cash | 58,941 | 105,826 | 84,838 | |||||||
Stockholders' equity | 211,366 | 207,847 | 316,902 | |||||||
Invested Capital | 362,973 | 312,679 | 364,401 | |||||||
ROIC | 14.81% | 12.82% | ||||||||
ROCE | 13.35% | 11.15% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 655,962 | 625,254 | 646,097 | |||||||
Price | 0.22 -2.22% | 0.23 -2.17% | 0.23 4.55% | |||||||
Market cap | 144,312 2.58% | 140,682 -5.33% | 148,602 6.42% | |||||||
EV | 361,118 | 284,283 | 184,664 | |||||||
EBITDA | (43,016) | 68,684 | 63,704 | |||||||
EV/EBITDA | 4.14 | 2.90 | ||||||||
Interest | 23,920 | 17,247 | 13,421 | |||||||
Interest/NOPBT | 30.65% | 26.79% |