XASXRZI
Market cap39mUSD
Jan 10, Last price
0.60AUD
1D
-4.72%
1Q
44.05%
IPO
-56.47%
Name
Raiz Invest Ltd
Chart & Performance
P/E
—
P/S
2.80
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
7.27%
Rev. gr., 5y
36.78%
Revenues
23m
+17.89%
Net income
-2m
L-72.92%
CFO
4m
P
Earnings
Feb 24, 2025
Profile
Raiz Invest Limited provides financial services and products through its mobile micro-investing platform in Australia, Indonesia, and Malaysia. The company operates through two segments, Raiz Invest Micro-Investing Platform and Other Financial segments. Its platform offers customers a way to invest money using the Raiz mobile application or through the Raiz Website. The company was incorporated in 2016 and is based in Sydney, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | |
| Income | ||||||||
Revenues | 22,598 17.89% | 19,169 -0.88% | 19,339 38.45% | |||||
Cost of revenue | 23,270 | 9,702 | 13,962 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | (672) | 9,467 | 5,377 | |||||
NOPBT Margin | 49.39% | 27.80% | ||||||
Operating Taxes | (286) | 134 | 182 | |||||
Tax Rate | 1.42% | 3.38% | ||||||
NOPAT | (386) | 9,333 | 5,195 | |||||
Net income | (1,868) -72.92% | (6,897) -28.41% | (9,634) 173.69% | |||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | 405 | 218 | 1,922 | |||||
BB yield | -1.16% | -0.74% | -3.16% | |||||
| Debt | ||||||||
Debt current | 1,115 | 490 | 503 | |||||
Long-term debt | 142 | 294 | 840 | |||||
Deferred revenue | (6,813) | |||||||
Other long-term liabilities | (944) | (1,454) | 5,511 | |||||
Net debt | (9,507) | (13,083) | (21,342) | |||||
| Cash flow | ||||||||
Cash from operating activities | 3,609 | (3,000) | (2,759) | |||||
CAPEX | (3,618) | (3,034) | ||||||
Cash from investing activities | (3,267) | (3,400) | (2,392) | |||||
Cash from financing activities | 951 | (706) | 1,446 | |||||
FCF | 2,202 | (2,832) | 6,712 | |||||
| Balance | ||||||||
Cash | 10,251 | 13,190 | 22,087 | |||||
Long term investments | 513 | 677 | 598 | |||||
Excess cash | 9,634 | 12,909 | 21,718 | |||||
Stockholders' equity | 36,358 | 38,582 | 46,031 | |||||
Invested Capital | 33,417 | 31,513 | 25,799 | |||||
ROIC | 32.57% | 23.45% | ||||||
ROCE | 20.70% | 11.01% | ||||||
| EV | ||||||||
Common stock shares outstanding | 94,056 | 93,445 | 93,445 | |||||
Price | 0.37 17.46% | 0.32 -51.54% | 0.65 -57.52% | |||||
Market cap | 34,801 18.23% | 29,435 -51.54% | 60,740 -47.75% | |||||
EV | 23,666 | 13,496 | 37,480 | |||||
EBITDA | (672) | 12,566 | 8,684 | |||||
EV/EBITDA | 1.07 | 4.32 | ||||||
Interest | 40 | 72 | 84 | |||||
Interest/NOPBT | 0.76% | 1.56% | ||||||