XASXSXE
Market cap254mUSD
Dec 27, Last price
1.55AUD
1D
0.00%
1Q
-14.84%
Jan 2017
192.45%
IPO
-3.13%
Name
Southern Cross Electrical Engineering Ltd
Chart & Performance
Profile
Southern Cross Electrical Engineering Limited provides electrical, instrumentation, communication, and maintenance services in Australia. It offers electrical and instrumentation (E&I) construction services, which include installation and commissioning of greenfield and brownfield upgrade projects in metropolitan, remote, and challenging environments. The company also provides fixed plant E&I construction; distribution and transmission line installation; substations, transformer, and switchyard installations; HV, LV control, instrument, and communication cabling and terminations; auditing, rectifications, and completions; constructability reviews; primary and secondary injection protection testing; instrumentation, loop checking, and calibrations; hazardous area installations; instrument air and tubing installation; procurement and logistics management; pre-commissioning, completions, and start-ups; and comprehensive handover documentation services. In addition, it offers E&I services and maintenance, such as brownfields operational support, programed and breakdown maintenance, planned shutdown management, and sustaining capital project development services; and in-house design and construct capability, asset life cycle management, hazardous area auditing and verification, procurement, and inspection and testing services. Further, the company provides communications services, including integration and installation of communications technologies comprising communication equipment, data cabling, and fiber optics. It serves mining, and oil and gas; industrial, utilities, and energy; telecommunications and data centers; commercial developments; and public infrastructure and defense. The company was founded in 1978 and is based in Perth, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 551,870 18.76% | 464,708 -16.01% | 553,280 49.45% | |||||||
Cost of revenue | 516,368 | 433,445 | 524,525 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 35,502 | 31,263 | 28,755 | |||||||
NOPBT Margin | 6.43% | 6.73% | 5.20% | |||||||
Operating Taxes | 9,764 | 8,944 | 7,111 | |||||||
Tax Rate | 27.50% | 28.61% | 24.73% | |||||||
NOPAT | 25,738 | 22,319 | 21,644 | |||||||
Net income | 21,915 9.08% | 20,091 31.58% | 15,269 10.96% | |||||||
Dividends | (12,688) | (12,749) | (12,694) | |||||||
Dividend yield | 2.74% | 7.21% | 8.47% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 3,564 | 2,626 | 2,145 | |||||||
Long-term debt | 12,628 | 15,584 | 17,632 | |||||||
Deferred revenue | (1) | |||||||||
Other long-term liabilities | 22,566 | 879 | 7,857 | |||||||
Net debt | (67,891) | (59,442) | (33,306) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 37,565 | 48,171 | 29,674 | |||||||
CAPEX | (3,621) | (3,280) | (3,481) | |||||||
Cash from investing activities | (15,638) | (8,033) | (12,032) | |||||||
Cash from financing activities | (15,496) | (15,569) | (15,565) | |||||||
FCF | 27,210 | 40,016 | 19,515 | |||||||
Balance | ||||||||||
Cash | 84,083 | 77,652 | 53,083 | |||||||
Long term investments | ||||||||||
Excess cash | 56,490 | 54,417 | 25,419 | |||||||
Stockholders' equity | 191,161 | 182,099 | 174,288 | |||||||
Invested Capital | 165,334 | 138,979 | 167,534 | |||||||
ROIC | 16.92% | 14.56% | 13.55% | |||||||
ROCE | 16.00% | 15.90% | 14.12% | |||||||
EV | ||||||||||
Common stock shares outstanding | 267,256 | 263,972 | 253,951 | |||||||
Price | 1.73 158.21% | 0.67 13.56% | 0.59 9.26% | |||||||
Market cap | 462,353 161.42% | 176,861 18.04% | 149,831 6.31% | |||||||
EV | 394,462 | 117,419 | 116,525 | |||||||
EBITDA | 42,947 | 39,917 | 37,421 | |||||||
EV/EBITDA | 9.18 | 2.94 | 3.11 | |||||||
Interest | 3,020 | 1,551 | 1,734 | |||||||
Interest/NOPBT | 8.51% | 4.96% | 6.03% |