XASXVNT
Market cap1.91bUSD
Dec 23, Last price
3.57AUD
1D
0.00%
1Q
-20.67%
IPO
70.81%
Name
Ventia Services Group Ltd
Chart & Performance
Profile
Ventia Services Group Limited provides infrastructure services in Australia and New Zealand. It offers asset management services, such as asset condition analysis, asset strategy and planning, asset risk optimization, and asset systems and documentation; and digital solutions, including data science and analytics, neural network image processing, panorama property portal, drone solutions, work management systems, remote electronic verification systems, automatic meter readings, NOC services, vianet solutions, and telecommunication system integration services. The company also provides engineering and capital works comprising motorway, tunnel and road network, and electricity and gas maintenance services; design and drafting services; sewer, water, air, water, petroleum, and waste monitoring services; environmental and land management, community engagement, remediation, PFAS remediation, contaminated soil, flood warning systems, and bushfire management systems and plans; and facilities management services, such as integrated, soft, and hard facility management, and clothing services. In addition, it offers network design and building services, such as telecommunications network design and building, site acquisition, and telecommunication system integration; plant and equipment, and operations control room management; incident response and recovery, high voltage technical services; and property and consulting services, which include asset condition analysis and asset management services. The company serves defense, education, energy and electricity, health, industrial, justice, local government, maritime, mining and mineral, oil and gas, property, rail, road, social housing, telecommunications, and water industries. Ventia Services Group Limited was founded in 1956 and is based in North Sydney, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
Income | ||||||
Revenues | 5,676,400 9.85% | 5,167,500 13.44% | 4,555,400 41.18% | |||
Cost of revenue | 5,360,500 | 4,915,800 | 4,448,400 | |||
Unusual Expense (Income) | ||||||
NOPBT | 315,900 | 251,700 | 107,000 | |||
NOPBT Margin | 5.57% | 4.87% | 2.35% | |||
Operating Taxes | 80,300 | 30,100 | (14,700) | |||
Tax Rate | 25.42% | 11.96% | ||||
NOPAT | 235,600 | 221,600 | 121,700 | |||
Net income | 189,800 -0.73% | 191,200 -5,562.86% | (3,500) -112.48% | |||
Dividends | (139,900) | (75,500) | (38,500) | |||
Dividend yield | 5.17% | 3.65% | 3.08% | |||
Proceeds from repurchase of equity | 356,400 | |||||
BB yield | -28.48% | |||||
Debt | ||||||
Debt current | 46,200 | 45,900 | 64,200 | |||
Long-term debt | 966,600 | 831,500 | 821,400 | |||
Deferred revenue | 65,800 | 21,100 | 23,500 | |||
Other long-term liabilities | 225,300 | 237,100 | 308,300 | |||
Net debt | 665,700 | 575,400 | 691,900 | |||
Cash flow | ||||||
Cash from operating activities | 305,900 | 289,900 | 124,600 | |||
CAPEX | (40,000) | (38,400) | (36,300) | |||
Cash from investing activities | (44,700) | (50,100) | 55,900 | |||
Cash from financing activities | (202,100) | (139,900) | (444,700) | |||
FCF | 195,000 | 149,000 | 283,671 | |||
Balance | ||||||
Cash | 338,700 | 280,000 | 180,200 | |||
Long term investments | 8,400 | 22,000 | 13,500 | |||
Excess cash | 63,280 | 43,625 | ||||
Stockholders' equity | 570,500 | 521,400 | 395,000 | |||
Invested Capital | 1,677,320 | 1,510,275 | 1,517,200 | |||
ROIC | 14.78% | 14.64% | 7.45% | |||
ROCE | 18.15% | 15.34% | 6.71% | |||
EV | ||||||
Common stock shares outstanding | 862,200 | 859,000 | 625,700 | |||
Price | 3.14 30.29% | 2.41 20.50% | 2.00 | |||
Market cap | 2,707,308 30.78% | 2,070,190 65.43% | 1,251,400 | |||
EV | 3,373,008 | 2,645,590 | 1,943,300 | |||
EBITDA | 461,600 | 410,800 | 301,800 | |||
EV/EBITDA | 7.31 | 6.44 | 6.44 | |||
Interest | 55,600 | 35,500 | 138,200 | |||
Interest/NOPBT | 17.60% | 14.10% | 129.16% |