XJSEMUR
Market cap25mUSD
Nov 22, Last price
108.00ZAR
Name
Murray & Roberts Holdings Ltd
Chart & Performance
Profile
Murray & Roberts Holdings Limited operates as a multinational engineering and construction company. It operates through Power, Industrial & Water; Mining; Energy, Resources & Infrastructure; Corporate & Properties segments. The company provides development, engineering, procurement, construction, operations, and maintenance solutions to the power, water, oil and gas, petrochemical, resources, industrial, and transmission and distribution markets primarily in South Africa and sub-Saharan Africa. It offers services for mining platforms, including feasibility studies, specialist engineering, vertical and decline shaft construction, mine development, and specialist mining services, such as raise boring and grouting, underground construction, and material handling solutions, as well as contract mining for projects in Australia, Indonesia, Mongolia, Kazakhstan, South Africa, sub-Saharan Africa, Canada, the United States, and Mexico. The company provides engineering and contracting services for energy, and resources and infrastructure markets, such as engineering, procurement, construction, commissioning, operations, and maintenance services; and operates under the Clough brand. Murray & Roberts Holdings Limited was founded in 1902 and is headquartered in Bedfordview, South Africa.
Valuation
Title ZAR 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 | 13,452,400 7.96% | 12,460,000 -58.28% | 29,868,600 36.50% | |||||||
Cost of revenue | 13,394,200 | 12,513,000 | 29,604,300 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 58,200 | (53,000) | 264,300 | |||||||
NOPBT Margin | 0.43% | 0.88% | ||||||||
Operating Taxes | 123,500 | 106,000 | 257,700 | |||||||
Tax Rate | 212.20% | 97.50% | ||||||||
NOPAT | (65,300) | (159,000) | 6,600 | |||||||
Net income | (137,900) -95.66% | (3,181,000) -2,459.79% | 134,800 -174.93% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (800) | (8,000) | 88,700 | |||||||
BB yield | 0.09% | 2.07% | -1.94% | |||||||
Debt | ||||||||||
Debt current | 623,300 | 827,000 | 2,148,900 | |||||||
Long-term debt | 761,800 | 862,100 | 1,853,100 | |||||||
Deferred revenue | 8,000 | 830,400 | ||||||||
Other long-term liabilities | 180,400 | 219,000 | (722,800) | |||||||
Net debt | (261,400) | 423,400 | 550,600 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 930,300 | 93,000 | (175,100) | |||||||
CAPEX | (418,800) | (658,000) | (1,912,900) | |||||||
Cash from investing activities | (116,800) | (304,000) | (1,009,100) | |||||||
Cash from financing activities | (356,200) | (856,000) | (542,000) | |||||||
FCF | 21,000 | 8,282,700 | (1,738,500) | |||||||
Balance | ||||||||||
Cash | 1,644,900 | 1,264,000 | 2,005,900 | |||||||
Long term investments | 1,600 | 1,700 | 1,445,500 | |||||||
Excess cash | 973,880 | 642,700 | 1,957,970 | |||||||
Stockholders' equity | 1,585,800 | 1,841,200 | 5,713,300 | |||||||
Invested Capital | 2,020,920 | 2,933,300 | 6,876,530 | |||||||
ROIC | 0.12% | |||||||||
ROCE | 1.87% | 2.96% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 405,588 | 403,115 | 405,559 | |||||||
Price | 2.14 122.92% | 0.96 -91.47% | 11.25 8.70% | |||||||
Market cap | 867,959 124.28% | 386,990 -91.52% | 4,562,539 11.98% | |||||||
EV | 609,859 | 843,390 | 5,163,939 | |||||||
EBITDA | 421,500 | 678,300 | 1,365,600 | |||||||
EV/EBITDA | 1.45 | 1.24 | 3.78 | |||||||
Interest | 167,700 | 281,000 | 223,700 | |||||||
Interest/NOPBT | 288.14% | 84.64% |