XASX
MAQ
Market cap1.02bUSD
May 06, Last price
61.15AUD
1D
0.70%
1Q
-26.31%
Jan 2017
401.19%
Name
Macquarie Telecom Group Ltd.
Chart & Performance
Profile
Macquarie Telecom Group Limited provides telecommunication, cloud computing, cybersecurity, and data center services to corporate and government customers in Australia. The company offers voice services, such as teams calling, unified communications, and video and Web conferencing services, as well as Hello, a cloud-based hosted voice system; managed mobility services and mobile device management; and cloud services, including hybrid, VMWare, and private cloud services, as well as dedicated servers, colocation, managed hosting, management tools, SD-WAN, SD-LAN, and data center extension services. It also provides data services, including Internet, fixed wireless ethernet, private IP-VPN, Cisco Meraki, business NBN, international data links, SIP trunking, SaaS enabled WAN, secure re mote access, and business Ethernet access. 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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 181,340 -41.37% | 345,061 11.56% | 309,310 8.50% | |||||||
Cost of revenue | 119,692 | 363,863 | 358,283 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 61,648 | (18,802) | (48,973) | |||||||
NOPBT Margin | 34.00% | |||||||||
Operating Taxes | 6,438 | 7,781 | 4,796 | |||||||
Tax Rate | 10.44% | |||||||||
NOPAT | 55,210 | (26,583) | (53,769) | |||||||
Net income | 14,827 75.34% | 17,691 109.21% | 8,456 -32.57% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 155,805 | |||||||||
BB yield | -10.52% | |||||||||
Debt | ||||||||||
Debt current | 5,691 | 5,510 | 5,160 | |||||||
Long-term debt | 130,498 | 254,692 | 246,666 | |||||||
Deferred revenue | 3,736 | 1,961 | ||||||||
Other long-term liabilities | 144,945 | 12,032 | 126,151 | |||||||
Net debt | 51,416 | 202,870 | 248,872 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 45,575 | 96,132 | 88,880 | |||||||
CAPEX | (16,644) | (65,796) | (95,402) | |||||||
Cash from investing activities | (45,644) | (111,796) | (95,402) | |||||||
Cash from financing activities | (2,672) | 25,224 | (10,331) | |||||||
FCF | (2,484) | (71,886) | (142,580) | |||||||
Balance | ||||||||||
Cash | 84,773 | 58,514 | 2,954 | |||||||
Long term investments | (1,182) | |||||||||
Excess cash | 75,706 | 40,079 | ||||||||
Stockholders' equity | 337,060 | 318,975 | 145,682 | |||||||
Invested Capital | 456,573 | 460,230 | 404,954 | |||||||
ROIC | 12.82% | |||||||||
ROCE | 11.33% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 24,397 | 21,670 | 21,648 | |||||||
Price | 68.55 13.23% | 68.32 12.85% | 60.54 14.38% | |||||||
Market cap | 1,672,389 27.60% | 1,480,486 12.96% | 1,310,600 14.67% | |||||||
EV | 1,723,805 | 1,683,356 | 1,559,472 | |||||||
EBITDA | 91,018 | 46,142 | 17,660 | |||||||
EV/EBITDA | 18.94 | 36.48 | 88.31 | |||||||
Interest | 4,021 | 13,181 | 8,514 | |||||||
Interest/NOPBT | 6.52% |