XASXDGH
Market cap21mUSD
Dec 24, Last price
0.86AUD
Name
Desane Group Holdings Ltd
Chart & Performance
Profile
Desane Group Holdings Limited, engages in the property development and investment activities in Australia. The company operates through Property Development, Property Investment, Property Project Management and Resale, and Property Services segments. It is involved in the development, management, and resale of commercial, industrial, and residential properties; leasing of properties; and provision of property and related services. The company was incorporated in 1986 and is based in Pyrmont, 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 | 2,247 12.13% | 2,004 11.58% | 1,796 -15.56% | |||||||
Cost of revenue | 1,248 | 1,209 | 1,155 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 999 | 795 | 641 | |||||||
NOPBT Margin | 44.46% | 39.67% | 35.69% | |||||||
Operating Taxes | 661 | 588 | 1,988 | |||||||
Tax Rate | 66.17% | 73.96% | 310.14% | |||||||
NOPAT | 338 | 207 | (1,347) | |||||||
Net income | 1,643 24.75% | 1,317 -71.64% | 4,644 157.14% | |||||||
Dividends | (920) | |||||||||
Dividend yield | 2.04% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 5,900 | 13,900 | ||||||||
Long-term debt | 8,000 | 13,900 | ||||||||
Deferred revenue | 13,972 | |||||||||
Other long-term liabilities | 68 | 55 | (13,900) | |||||||
Net debt | 4,646 | 334 | (1,472) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 811 | (1,378) | (332) | |||||||
CAPEX | (4) | (54) | (3) | |||||||
Cash from investing activities | (49) | 2,015 | (5,064) | |||||||
Cash from financing activities | 7,102 | |||||||||
FCF | (83,894) | (176) | (1,363) | |||||||
Balance | ||||||||||
Cash | 8,574 | 13,386 | 13,210 | |||||||
Long term investments | 680 | 180 | 2,162 | |||||||
Excess cash | 9,142 | 13,466 | 15,282 | |||||||
Stockholders' equity | 66,380 | 129,474 | 63,420 | |||||||
Invested Capital | 72,034 | 65,226 | 62,110 | |||||||
ROIC | 0.49% | 0.33% | ||||||||
ROCE | 0.99% | 0.81% | 0.66% | |||||||
EV | ||||||||||
Common stock shares outstanding | 40,910 | 40,910 | 40,910 | |||||||
Price | 0.95 7.95% | 0.88 -20.00% | 1.10 -6.78% | |||||||
Market cap | 38,864 7.95% | 36,001 -20.00% | 45,001 -6.78% | |||||||
EV | 43,510 | 101,072 | 43,529 | |||||||
EBITDA | 1,047 | 839 | 690 | |||||||
EV/EBITDA | 41.56 | 120.47 | 63.09 | |||||||
Interest | 862 | 677 | 164 | |||||||
Interest/NOPBT | 86.29% | 85.16% | 25.59% |