XASXVMT
Market cap18mUSD
Jan 08, Last price
0.07AUD
1D
-4.00%
1Q
-37.39%
Jan 2017
-27.27%
Name
Vmoto Ltd
Chart & Performance
Profile
Vmoto Limited, together with its subsidiaries, manufactures and distributes electric two-wheel vehicles worldwide. Its electric two-wheel vehicles include electric mopeds and motorcycles. The company offers its products primarily under the Vmoto, Super Soco, and E-Max brand names. Vmoto Limited was incorporated in 2001 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 |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 69,248 -40.65% | 116,673 35.40% | |||||||
Cost of revenue | 56,197 | 96,121 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 13,051 | 20,552 | |||||||
NOPBT Margin | 18.85% | 17.61% | |||||||
Operating Taxes | 230 | 1,182 | |||||||
Tax Rate | 1.76% | 5.75% | |||||||
NOPAT | 12,821 | 19,370 | |||||||
Net income | 7,248 -29.42% | 10,269 27.05% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 15,787 | 529 | |||||||
BB yield | -35.98% | -0.45% | |||||||
Debt | |||||||||
Debt current | 4,377 | 110 | |||||||
Long-term debt | 2,103 | 330 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | |||||||||
Net debt | (41,653) | (33,487) | |||||||
Cash flow | |||||||||
Cash from operating activities | 3,867 | 9,350 | |||||||
CAPEX | (6,136) | (662) | |||||||
Cash from investing activities | (9,011) | (662) | |||||||
Cash from financing activities | 19,679 | 529 | |||||||
FCF | 6,105 | 15,150 | |||||||
Balance | |||||||||
Cash | 42,524 | 28,026 | |||||||
Long term investments | 5,609 | 5,902 | |||||||
Excess cash | 44,671 | 28,094 | |||||||
Stockholders' equity | 79,497 | 58,536 | |||||||
Invested Capital | 40,126 | 30,243 | |||||||
ROIC | 36.44% | 70.17% | |||||||
ROCE | 15.39% | 35.23% | |||||||
EV | |||||||||
Common stock shares outstanding | 313,390 | 299,094 | |||||||
Price | 0.14 -64.56% | 0.40 -8.14% | |||||||
Market cap | 43,875 -62.86% | 118,142 -3.68% | |||||||
EV | 2,107 | 84,530 | |||||||
EBITDA | 13,916 | 21,862 | |||||||
EV/EBITDA | 0.15 | 3.87 | |||||||
Interest | 175 | 22 | |||||||
Interest/NOPBT | 1.34% | 0.11% |