As a reality check, let's quickly build an abridged P&L for FY2024 from first principles; the company's presentation provides all the information we need:
EBITDA = $1.725 (they tell us that... bottom-end of guidance)
Less: D&A = - $780m (first-half was Dep was $343m and Amort was $40m, so together $383m, to which I add a bit more for conservatism sake)
=> EBIT =$945m
Less: Interest = -$125m (they tell us that)
=> Pre-Tax Profit = $820m
Less: Tax = -$220m (27% tax rate; they tell us that)
=> NPAT = $600m ... which is 30% higher than your $464m number and also around 15% higher than FY2019's earnings level (i.e., pre-Covid)
(So, if one strips out the Covid distortions, the business has grown.
Of course, they made $1.7bn worth of acquisitions over that period, so if one strips out the added earnings from the acquisition activity the organic growth hasn't done much at all, but that's a separate discussion).
.
- Forums
- ASX - By Stock
- SHL
- Ann: Half Yearly Report and Accounts
Ann: Half Yearly Report and Accounts, page-19
-
- There are more pages in this discussion • 65 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add SHL (ASX) to my watchlist
(20min delay)
|
|||||
Last
$27.16 |
Change
-0.150(0.55%) |
Mkt cap ! $13.04B |
Open | High | Low | Value | Volume |
$27.06 | $27.34 | $26.82 | $14.01M | 516.7K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
2 | 803 | $27.16 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$27.18 | 205 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 9 | 27.140 |
1 | 200 | 26.850 |
1 | 186 | 26.820 |
1 | 186 | 26.770 |
2 | 537 | 26.750 |
Price($) | Vol. | No. |
---|---|---|
27.290 | 110 | 1 |
27.350 | 298 | 1 |
27.400 | 400 | 1 |
27.430 | 1000 | 1 |
27.440 | 1160 | 2 |
Last trade - 16.10pm 04/10/2024 (20 minute delay) ? |
Featured News
SHL (ASX) Chart |