XJSE
MDI
Market cap125mUSD
Jun 06, Last price
1,468.00ZAR
1D
2.59%
1Q
11.13%
Jan 2017
-2.13%
IPO
64.94%
Name
Master Drilling Group Ltd
Chart & Performance
Profile
Master Drilling Group Limited, an investment holding company, provides specialized drilling services to blue chip major and mid-tier companies in the mining, civil engineering, construction, and hydro-electric power sectors. The company offers rock boring services, including raise, horizontal, box hole, slot, reef, mobile tunnel, and blind shaft boring systems; exploration drilling services, such as aircore, blast hole, core, grade control, hydrogeological, mud rotary, percussion, sonic, and underground drilling services; and support services comprising directional drilling, stage shaft and remote-operated shaft support, piling, and geo intelligence services. It operates in Africa, Central and North America, South America, and internationally. Master Drilling Group Limited was founded in 1986 and is based in Fochville, South Africa.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 270,843 11.55% | 242,798 7.25% | 226,394 31.75% | |||||||
Cost of revenue | 186,879 | 174,366 | 161,479 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 83,963 | 68,432 | 64,915 | |||||||
NOPBT Margin | 31.00% | 28.18% | 28.67% | |||||||
Operating Taxes | 6,917 | 7,868 | 10,412 | |||||||
Tax Rate | 8.24% | 11.50% | 16.04% | |||||||
NOPAT | 77,047 | 60,564 | 54,503 | |||||||
Net income | 17,417 -15.38% | 20,582 -3.94% | 21,426 6.99% | |||||||
Dividends | (4,373) | (3,715) | (3,051) | |||||||
Dividend yield | 0.21% | 0.18% | 0.14% | |||||||
Proceeds from repurchase of equity | (615) | 22 | ||||||||
BB yield | 0.03% | 0.00% | ||||||||
Debt | ||||||||||
Debt current | 41,417 | 7,069 | 8,503 | |||||||
Long-term debt | 18,112 | 50,417 | 54,728 | |||||||
Deferred revenue | 3,270 | |||||||||
Other long-term liabilities | 9,644 | 23,129 | 12,205 | |||||||
Net debt | 24,913 | 18,689 | 22,304 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 42,467 | 35,457 | 24,958 | |||||||
CAPEX | (28,079) | (33,932) | (21,369) | |||||||
Cash from investing activities | (30,536) | (31,071) | (24,952) | |||||||
Cash from financing activities | (3,383) | (5,926) | 10,926 | |||||||
FCF | 82,998 | 40,981 | 40,513 | |||||||
Balance | ||||||||||
Cash | 34,615 | 28,172 | 30,669 | |||||||
Long term investments | 10,625 | 10,257 | ||||||||
Excess cash | 21,073 | 26,657 | 29,607 | |||||||
Stockholders' equity | 350,703 | 468,509 | 313,183 | |||||||
Invested Capital | 254,654 | 257,187 | 217,471 | |||||||
ROIC | 30.11% | 25.52% | 26.22% | |||||||
ROCE | 29.36% | 24.11% | 25.26% | |||||||
EV | ||||||||||
Common stock shares outstanding | 151,209 | 151,530 | 151,369 | |||||||
Price | 13.59 0.00% | 13.59 -6.15% | 14.48 26.13% | |||||||
Market cap | 2,054,929 -0.21% | 2,059,292 -6.05% | 2,191,829 26.22% | |||||||
EV | 2,104,156 | 2,231,854 | 2,356,895 | |||||||
EBITDA | 98,749 | 82,859 | 80,154 | |||||||
EV/EBITDA | 21.31 | 26.94 | 29.40 | |||||||
Interest | 6,117 | 5,805 | 4,470 | |||||||
Interest/NOPBT | 7.29% | 8.48% | 6.89% |