XASXCEH
Market cap126mUSD
Jan 12, Last price
0.43AUD
Name
Ardent Leisure Group Ltd
Chart & Performance
Profile
Ardent Leisure Group Limited engages in the investment, ownership, and operation of leisure and entertainment businesses in Australia. It operates theme park with 40 rides and attractions, as well as wildlife exhibits under the Dreamworld and WhiteWater World in Coomera, Queensland; and the SkyPoint observation deck and climb in Surfers Paradise, Queensland. The company was incorporated in 2018 and is headquartered in North Sydney, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | |||||||||
Revenues | 83,875 69.58% | 49,459 -87.34% | |||||||
Cost of revenue | 65,601 | 55,724 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 18,274 | (6,265) | |||||||
NOPBT Margin | 21.79% | ||||||||
Operating Taxes | 9,324 | (4,062) | |||||||
Tax Rate | 51.02% | ||||||||
NOPAT | 8,950 | (2,203) | |||||||
Net income | 664,717 -782.24% | (97,431) 12.08% | |||||||
Dividends | (234,721) | (11,860) | |||||||
Dividend yield | 108.73% | 1.77% | |||||||
Proceeds from repurchase of equity | 280,609 | ||||||||
BB yield | -129.99% | ||||||||
Debt | |||||||||
Debt current | 203 | 21,120 | |||||||
Long-term debt | 999 | 45,710 | |||||||
Deferred revenue | 25,431 | ||||||||
Other long-term liabilities | 819 | (24,350) | |||||||
Net debt | (140,251) | 26,065 | |||||||
Cash flow | |||||||||
Cash from operating activities | (14,247) | 167,836 | |||||||
CAPEX | (17,484) | (117,236) | |||||||
Cash from investing activities | 471,526 | (147,312) | |||||||
Cash from financing activities | (501,640) | (51,082) | |||||||
FCF | (972,968) | 1,546,994 | |||||||
Balance | |||||||||
Cash | 141,424 | 40,765 | |||||||
Long term investments | 29 | ||||||||
Excess cash | 137,259 | 38,292 | |||||||
Stockholders' equity | 577,899 | 175,859 | |||||||
Invested Capital | 118,740 | 72,168 | |||||||
ROIC | 9.38% | ||||||||
ROCE | 7.14% | ||||||||
EV | |||||||||
Common stock shares outstanding | 479,706 | 479,706 | |||||||
Price | 0.45 -67.86% | 1.40 42.86% | |||||||
Market cap | 215,868 -67.86% | 671,588 42.86% | |||||||
EV | 398,937 | 837,324 | |||||||
EBITDA | 25,719 | 59,962 | |||||||
EV/EBITDA | 15.51 | 13.96 | |||||||
Interest | 349 | 1,799 | |||||||
Interest/NOPBT | 1.91% |