XASXLBL
Market cap41mUSD
Jan 07, Last price
0.57AUD
1D
0.89%
1Q
-2.59%
Jan 2017
334.62%
IPO
182.50%
Name
LaserBond Ltd
Chart & Performance
Profile
LaserBond Limited, a surface engineering company, engages in the development and application of materials, technologies, and methodologies to enhance operating performance and wear life of capital-intensive machinery components in Australia. The company offers composite carbide steel mill rolls; and drilling tools. It also provides laser cladding, welding, machining, heat treatment, metallurgy laboratory, surface coating, remanufacturing, and vacuum heat treatment services, as well as thermal spraying, hard facing, and polymer coating services. In addition, the company licenses its surface engineering technologies. It serves mining, drilling, mineral processing, power generation, transport and marine, plant and machinery, manufacturing, fluid handling, and agriculture industries. The company was incorporated in 1992 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 | 41,984 8.73% | 38,612 25.73% | 30,711 24.52% | |||||||
Cost of revenue | 32,638 | 31,314 | 24,770 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 9,345 | 7,298 | 5,941 | |||||||
NOPBT Margin | 22.26% | 18.90% | 19.34% | |||||||
Operating Taxes | 1,692 | 1,609 | 1,703 | |||||||
Tax Rate | 18.11% | 22.04% | 28.66% | |||||||
NOPAT | 7,653 | 5,690 | 4,238 | |||||||
Net income | 3,523 -25.97% | 4,759 31.13% | 3,629 27.86% | |||||||
Dividends | (1,270) | (1,218) | (930) | |||||||
Dividend yield | 1.59% | 1.48% | 1.29% | |||||||
Proceeds from repurchase of equity | (35) | (11) | 10,436 | |||||||
BB yield | 0.04% | 0.01% | -14.47% | |||||||
Debt | ||||||||||
Debt current | 2,248 | 2,325 | 2,578 | |||||||
Long-term debt | 24,869 | 19,016 | 13,417 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 224 | 156 | 90 | |||||||
Net debt | 10,855 | 18,674 | 16,572 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 6,705 | 7,704 | 4,244 | |||||||
CAPEX | (829) | (1,329) | (1,897) | |||||||
Cash from investing activities | (5,783) | (1,327) | (10,861) | |||||||
Cash from financing activities | (4,092) | (3,131) | 7,374 | |||||||
FCF | 3,985 | 4,178 | (1,255) | |||||||
Balance | ||||||||||
Cash | 5,759 | 8,929 | 5,684 | |||||||
Long term investments | 10,502 | (6,261) | (6,261) | |||||||
Excess cash | 14,162 | 738 | ||||||||
Stockholders' equity | 38,435 | 31,071 | 27,508 | |||||||
Invested Capital | 38,056 | 40,416 | 36,774 | |||||||
ROIC | 19.50% | 14.74% | 17.83% | |||||||
ROCE | 17.28% | 16.98% | 15.55% | |||||||
EV | ||||||||||
Common stock shares outstanding | 112,247 | 109,972 | 109,302 | |||||||
Price | 0.71 -5.33% | 0.75 13.64% | 0.66 -30.16% | |||||||
Market cap | 79,695 -3.38% | 82,479 14.33% | 72,139 -20.53% | |||||||
EV | 90,550 | 101,153 | 88,711 | |||||||
EBITDA | 12,809 | 10,566 | 8,843 | |||||||
EV/EBITDA | 7.07 | 9.57 | 10.03 | |||||||
Interest | 864 | 623 | 444 | |||||||
Interest/NOPBT | 9.25% | 8.54% | 7.47% |