XASXGWA
Market cap395mUSD
Dec 23, Last price
2.39AUD
1D
0.84%
1Q
2.14%
Jan 2017
-19.26%
Name
GWA Group Ltd
Chart & Performance
Profile
GWA Group Limited researches, designs, manufactures, imports, and markets building fixtures and fittings to residential and commercial premises in Australia, New Zealand, and internationally. It offers vitreous China toilet suites, basins, plastic cisterns, taps and showers, baths, kitchen sinks, laundry tubs, smart products, and bathroom accessories, as well as domestic water control valves under the Caroma, Methven, Dorf, and CLARK brands. The company was incorporated in 1992 and is headquartered in Pinkenba, 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 | 413,492 0.40% | 411,840 -1.64% | 418,717 3.20% | |||||||
Cost of revenue | 344,349 | 342,504 | 345,502 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 69,143 | 69,336 | 73,215 | |||||||
NOPBT Margin | 16.72% | 16.84% | 17.49% | |||||||
Operating Taxes | 18,121 | 17,812 | 17,260 | |||||||
Tax Rate | 26.21% | 25.69% | 23.57% | |||||||
NOPAT | 51,022 | 51,524 | 55,955 | |||||||
Net income | 38,631 -10.48% | 43,155 22.67% | 35,179 0.35% | |||||||
Dividends | (37,128) | (37,128) | (35,802) | |||||||
Dividend yield | 5.75% | 7.93% | 6.81% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 46,932 | 46,709 | 31,161 | |||||||
Long-term debt | 180,973 | 207,620 | 198,136 | |||||||
Deferred revenue | 41,764 | 49,808 | ||||||||
Other long-term liabilities | 11,459 | 117,278 | 10,789 | |||||||
Net debt | 182,961 | 204,675 | 188,076 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 72,814 | 72,882 | 13,988 | |||||||
CAPEX | (1,022) | (2,220) | (2,408) | |||||||
Cash from investing activities | (2,978) | (2,220) | (2,408) | |||||||
Cash from financing activities | (71,138) | (58,350) | (22,549) | |||||||
FCF | 73,372 | 78,446 | 20,943 | |||||||
Balance | ||||||||||
Cash | 42,008 | 43,443 | 31,440 | |||||||
Long term investments | 2,936 | 6,211 | 9,781 | |||||||
Excess cash | 24,269 | 29,062 | 20,285 | |||||||
Stockholders' equity | 304,591 | 305,540 | 303,826 | |||||||
Invested Capital | 474,594 | 495,398 | 522,012 | |||||||
ROIC | 10.52% | 10.13% | 11.04% | |||||||
ROCE | 11.71% | 10.97% | 11.24% | |||||||
EV | ||||||||||
Common stock shares outstanding | 269,019 | 267,695 | 266,824 | |||||||
Price | 2.40 37.14% | 1.75 -11.17% | 1.97 -28.88% | |||||||
Market cap | 645,646 37.82% | 468,466 -10.88% | 525,643 -28.64% | |||||||
EV | 828,607 | 673,141 | 713,719 | |||||||
EBITDA | 88,582 | 87,984 | 93,243 | |||||||
EV/EBITDA | 9.35 | 7.65 | 7.65 | |||||||
Interest | 7,228 | 11,135 | 6,403 | |||||||
Interest/NOPBT | 10.45% | 16.06% | 8.75% |