Loading...
XASX
SHA
Market cap270mUSD
Sep 19, Last price  
4.92AUD
1D
0.82%
1Q
26.48%
IPO
143.56%
Name

SHAPE Australia Corp Ltd

Chart & Performance

D1W1MN
No data to show
P/E
19.45
P/S
0.43
EPS
0.25
Div Yield, %
3.46%
Shrs. gr., 5y
0.54%
Rev. gr., 5y
4.85%
Revenues
948m
+13.94%
392,240,398375,013,780411,621,949452,055,000502,580,000606,411,000651,090,000747,909,000569,971,000655,949,000856,927,000831,681,000947,640,000
Net income
21m
+31.90%
549,0611,846,9543,330,8013,404,0004,531,0009,142,00012,229,00014,784,00012,366,0007,203,00010,497,00016,014,00021,123,000
CFO
53m
+77.24%
3,258,389-5,885,0305,833,26621,474,0007,220,00049,219,00040,084,00018,429,000446,000-20,594,00023,557,00030,001,00053,173,000
Dividend
Aug 26, 20240.09 AUD/sh

Profile

SHAPE Australia Corporation Limited, together with its subsidiaries, engages in the construction, fit-out, and refurbishment of commercial properties in Australia. The company serves hospitality, healthcare, education, and retail sectors, as well as commercial customers. SHAPE Australia Corporation Limited was founded in 1989 and is based in Sydney, Australia.
URL
https://shape.com.au/
IPO date
Dec 17, 2021
Employees
571
Domiciled in
AU
Incorporated in
AU

Valuation

Title
AUD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2025‑062024‑062023‑062022‑062021‑062020‑062019‑062018‑062017‑062016‑06
Income
Revenues
947,640
13.94%
831,681
-2.95%
856,927
30.64%
Cost of revenue
43,735
796,564
845,456
Unusual Expense (Income)
NOPBT
903,905
35,117
11,471
NOPBT Margin
95.38%
4.22%
1.34%
Operating Taxes
9,314
7,006
4,984
Tax Rate
1.03%
19.95%
43.45%
NOPAT
894,591
28,111
6,487
Net income
21,123
31.90%
16,014
52.56%
10,497
45.73%
Dividends
(15,708)
(12,106)
(5,839)
Dividend yield
4.13%
6.28%
4.63%
Proceeds from repurchase of equity
(3,531)
(966)
378
BB yield
0.93%
0.50%
-0.30%
Debt
Debt current
2,634
5,070
1,783
Long-term debt
45,608
48,241
53,986
Deferred revenue
24,318
Other long-term liabilities
14,369
10,112
11,983
Net debt
(80,628)
(45,963)
(35,234)
Cash flow
Cash from operating activities
53,173
30,001
23,557
CAPEX
(1,937)
(1,515)
(2,100)
Cash from investing activities
(11,504)
(30,314)
(2,311)
Cash from financing activities
(21,791)
(20,365)
(12,725)
FCF
896,512
29,998
1,438
Balance
Cash
128,339
98,585
90,552
Long term investments
531
689
451
Excess cash
81,488
57,690
48,157
Stockholders' equity
36,700
31,285
25,939
Invested Capital
38,490
38,035
44,024
ROIC
2,338.04%
68.51%
15.25%
ROCE
1,202.16%
50.66%
16.14%
EV
Common stock shares outstanding
85,495
85,611
86,434
Price
4.45
97.78%
2.25
54.11%
1.46
-22.75%
Market cap
380,452
97.51%
192,626
52.64%
126,194
-22.26%
EV
299,824
146,663
90,960
EBITDA
903,905
35,117
16,425
EV/EBITDA
0.33
4.18
5.54
Interest
1,363
1,430
Interest/NOPBT
3.88%
12.47%