Ann: Matrix Awarded Major SURF Buoyancy Contract, page-11

First 11 Last

Share
Profile

Follow
Ahf1995

1,065 Posts.

147

06/12/22

17:06

Post #: 65180392
Share

Originally posted by madamswer: ↑

"Preference is to use EV/EBITDA for a business like this - just personal preference."

So you ignore the capital charge?

Might be able to get away with that for a SaaS business or other such asset-light enterprise, but clearly ignoring what goes on below the EBITDA line in this case is going to result in a bum steer given MCE is both a capital-intensive, as well as a lease-heavy, business (Lease liabilities are equivalent 80% of the total assets of the business and around the same as the current Market Cap of the company).

Heck, even valuing down to the EBIT level might overstate the fundamental value of the business given the $2.0m of lease interest that gets booked below the EBIT line.

So EV/EBITDA is almost meaningless.

"Where is your $5m cost of business number taken from? and D&A of $4m"

For D&A, FY2022 D&A of $3.50m (FY2021: $4.56m) is taken from Note 7 of the Annual Report:

View attachment 4902013

I've assumed a moderate increase in the fixed and leased asset base to support the increased Revenues, so I've assumed D&A will rise from $3.50m to $4.0m in FY2023

As for CoDB, the P&L reflects a total of $7.60m (represented by Admin @ $3.88m, Marketing @ $2.25m, Research @ $0.35m, Engineering @ $-1.08m and Other @ $0.04m))

But remember, this CoDB includes the D&A charge which has been allocated across those CoDB categories; so - net of the D&A charge - the "pure" CoDB is $7.60m less $3.50m = $4.10m.

Again, to account for expanded business activity, as well as general inflation impacts, I'm assuming an increase in CoDB in FY2023, to $5.0m,

Trust that clears things up for you.

.

Expand

Clears it up thank you

MCE Price at posting: 20.0¢ Sentiment: Buy Disclosure: Held
Upvote

0 Great analysis

Reply

Top Stories

MKT

The ASX can overlook its Telecomm small-caps. Here’s one diversified brand with an international footprint

QHL

Aerospace smallcap Quickstep Holdings jumps nearly 100% after 40cps takeover offer

C29

C29 Metals wins Kazakhstani uranium drill run green tick, Kazatomprom talks mature

PFE

Pantera begins drilling of maiden test well at Smackover

Palladium's the newest geopolitical hot commodity. But ASX exposure is limited

First 11 Last

Add MCE (ASX) to my watchlist

(20min delay)
Last 29.0¢		Change 0.000(0.00%)		Mkt cap ! $64.90M

Open	High	Low	Value	Volume
0.0¢	0.0¢	0.0¢	$0	0

Buyers (Bids)

No.	Vol.	Price($)
2	172663	29.0¢

Sellers (Offers)

Price($)	Vol.	No.
30.0¢	29969	1

View Market Depth

No.	Vol.	Price($)
2	172663	0.290
1	2200	0.285
2	13509	0.275
1	11111	0.270
1	3773	0.265

Price($)	Vol.	No.
0.305	22857	1
0.310	25000	1
0.330	65000	1
0.335	37374	2
0.340	94479	3

Last trade - 16.12pm 07/11/2024 (20 minute delay)

MCE (ASX) Chart

Day chart unavailable

Ann: Matrix Awarded Major SURF Buoyancy Contract, page-11

The ASX can overlook its Telecomm small-caps. Here’s one diversified brand with an international footprint

Aerospace smallcap Quickstep Holdings jumps nearly 100% after 40cps takeover offer

C29 Metals wins Kazakhstani uranium drill run green tick, Kazatomprom talks mature

Pantera begins drilling of maiden test well at Smackover

Palladium's the newest geopolitical hot commodity. But ASX exposure is limited

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

Ann: Matrix Awarded Major SURF Buoyancy Contract, page-11

Top Stories

The ASX can overlook its Telecomm small-caps. Here’s one diversified brand with an international footprint

Aerospace smallcap Quickstep Holdings jumps nearly 100% after 40cps takeover offer

C29 Metals wins Kazakhstani uranium drill run green tick, Kazatomprom talks mature

Pantera begins drilling of maiden test well at Smackover

Palladium's the newest geopolitical hot commodity. But ASX exposure is limited

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News