XASXPPM
Market cap389mUSD
Dec 23, Last price
1.42AUD
1D
0.71%
1Q
10.08%
IPO
-44.31%
Name
Pepper Money Ltd
Chart & Performance
Profile
Pepper Money Limited operates as a non-bank lender in the mortgage and asset finance markets in Australia and New Zealand. It operates through three segments: Mortgages, Asset Finance, and Loan and Other Servicing. The Mortgages segment engages in the financing of residential home loans and small balance commercial real estate loans. The Asset Finance segment finances a range of asset types for consumer and commercial customers. The Loan and Other Servicing segment provides independent loan servicing for mortgages and personal loans, and broker administration servicing. The company was formerly known as Pepper Group Pty Limited. The company was incorporated in 2000 and is based in North Sydney, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 417,700 -2.36% | 427,800 8.11% | 395,700 -48.88% | |||||||
Cost of revenue | 229,600 | 237,500 | 211,800 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 188,100 | 190,300 | 183,900 | |||||||
NOPBT Margin | 45.03% | 44.48% | 46.47% | |||||||
Operating Taxes | 40,000 | 61,200 | 55,600 | |||||||
Tax Rate | 21.27% | 32.16% | 30.23% | |||||||
NOPAT | 148,100 | 129,100 | 128,300 | |||||||
Net income | 110,700 -21.49% | 141,000 -54.94% | 312,900 -1,157.09% | |||||||
Dividends | (37,800) | (63,300) | ||||||||
Dividend yield | 6.74% | 9.94% | ||||||||
Proceeds from repurchase of equity | 488,200 | |||||||||
BB yield | -62.89% | |||||||||
Debt | ||||||||||
Debt current | 18,979,200 | 16,517,200 | ||||||||
Long-term debt | 19,322,200 | 18,995,700 | 16,517,200 | |||||||
Deferred revenue | (82,400) | |||||||||
Other long-term liabilities | (19,289,600) | 72,300 | ||||||||
Net debt | 17,774,300 | 36,711,700 | 31,700,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 98,300 | (2,297,900) | (2,990,500) | |||||||
CAPEX | (10,200) | (10,100) | ||||||||
Cash from investing activities | (7,500) | (87,600) | (266,400) | |||||||
Cash from financing activities | 194,300 | 2,319,900 | 3,680,600 | |||||||
FCF | 19,120,500 | (2,346,200) | (3,208,800) | |||||||
Balance | ||||||||||
Cash | 1,528,700 | 1,243,800 | 1,311,400 | |||||||
Long term investments | 19,200 | 19,400 | 23,000 | |||||||
Excess cash | 1,527,015 | 1,241,810 | 1,314,615 | |||||||
Stockholders' equity | 862,800 | 841,300 | 636,400 | |||||||
Invested Capital | 19,327,800 | 38,047,200 | 33,149,000 | |||||||
ROIC | 0.52% | 0.36% | 0.55% | |||||||
ROCE | 0.93% | 0.49% | 0.54% | |||||||
EV | ||||||||||
Common stock shares outstanding | 456,000 | 448,463 | 359,400 | |||||||
Price | 1.23 -13.38% | 1.42 -34.26% | 2.16 | |||||||
Market cap | 560,880 -11.92% | 636,817 -17.97% | 776,304 | |||||||
EV | 18,372,580 | 37,387,917 | 32,476,304 | |||||||
EBITDA | 210,000 | 210,700 | 208,400 | |||||||
EV/EBITDA | 87.49 | 177.45 | 155.84 | |||||||
Interest | 1,066,100 | 579,800 | 334,000 | |||||||
Interest/NOPBT | 566.77% | 304.68% | 181.62% |