Loading...
XASXMSI
Market cap340kUSD
Jul 24, Last price  
0.00AUD
Name

Multistack International Ltd

Chart & Performance

D1W1MN
XASX:MSI chart
P/E
—
P/S
0.31
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
3.95%
Rev. gr., 5y
19.83%
Revenues
2m
+178.61%
24,011,00022,671,00014,755,00013,943,00012,730,0003,143,0002,422,9042,181,2691,660,6541,748,4652,506,0601,790,644818,9791,321,582713,477709,670600,819643,851632,7961,763,061
Net income
-892k
L-67.98%
-304,0001,628,000436,000263,000-8,502,0005,941,987-136,031-189,194-478,606-240,222104,704-800,239-525,102-46,579-713,756-902,355-238,531-1,028,262-2,785,677-892,087
CFO
-730k
L-73.80%
1,999,000105,000000000-339,64459,567242,976178,925-286,933-72,503-270,177-522,449-296,229-530,211-2,785,677-729,870
Dividend
Nov 30, 19950.03 AUD/sh
Earnings
Jan 22, 2025

Profile

Multistack International Limited markets and distributes industrial air conditioning equipment primarily in Australia. The company sells and services Multistack water-cooled and air-cooled water chillers for use in commercial air-conditioning and process cooling applications. It also markets and distributes organic rankine cycle engines; oil-free turbo expanders; and distributes heat exchangers, as well as provides technical and after sales support services. Multistack International Limited was incorporated in 1989 and is headquartered in Moorabbin, Australia.
URL
http://www.multistack.com.au/
IPO date
Feb 11, 1993
Employees
7
Domiciled in
AU
Incorporated in
AU

Valuation

Title
AUD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
1,763
178.61%
633
-1.72%
644
7.16%
Cost of revenue
2,738
1,257
1,484
Unusual Expense (Income)
NOPBT
(974)
(624)
(840)
NOPBT Margin
Operating Taxes
953
(105)
Tax Rate
NOPAT
(974)
(1,577)
(735)
Net income
(892)
-67.98%
(2,786)
170.91%
(1,028)
331.08%
Dividends
Dividend yield
Proceeds from repurchase of equity
1,200
BB yield
-20.01%
Debt
Debt current
3,374
3,442
3,260
Long-term debt
47
182
354
Deferred revenue
Other long-term liabilities
8
2,488
Net debt
2,774
2,154
1,591
Cash flow
Cash from operating activities
(730)
(2,786)
(530)
CAPEX
Cash from investing activities
634
641
26
Cash from financing activities
(93)
(92)
1,518
FCF
32
(15)
(1,011)
Balance
Cash
647
1,470
2,023
Long term investments
Excess cash
559
1,438
1,990
Stockholders' equity
(2,178)
(1,286)
546
Invested Capital
3,382
3,496
5,884
ROIC
ROCE
EV
Common stock shares outstanding
136,304
136,304
136,304
Price
0.04
 
Market cap
5,997
 
EV
7,589
EBITDA
(888)
(538)
(761)
EV/EBITDA
Interest
138
20
123
Interest/NOPBT