Or another way of valuing NCK could be:
- 1H 23 NPAT = $60.6M
- Assume 2H 23 NPAT would be 30% less on pcp. That would make it $27.3M, as last year they did $39M in the 2nd half. This is very conservative compared to the 15% drop embedded in consensus forecast.
- FY23 NPAT would therefore be $$88M
- Assume FY24 remains another difficult year for retail businesses and NCK's NPAT will drop another 10%. This would lead to $79.2M as FY24 NPAT.
- Assume starting from there on, we will enter into an era of new norm and retail business will regain their usual growth trajectory. Let's be conservative again and only project a CPI-based 2.5% growth a year for NCK in revenue and earnings for their existing store network. All meaningful growth would have to come from new stores.
- NCK announced that their ultimate goal would be to have 176-186 stores (86 for NCK, 90-100 for Plush). If they can open 6 stores a year, which is their target for this year, they will have around 180 stores in 2035. This is 68% more than their current store network.
- With all the assumptions combined, in FY2035, their NPAT would be something like $79.2M x (1+2.5%)^11x (1+68%) = $175M
- If we apply 13x PE for a mature, high quality and reliable dividend-payer business, NCK's market value in 2035 would be $2.28B, which is a capital gain of 8.9% p.a. based on today's $820M market cap.
- If we add the 7.4% dividend yield, which will certainly grow over the years, we are talking about an investment that will very likely bring us an annual return of over 15% for the next decade.
All IMHO & DYOR
- Forums
- ASX - By Stock
- NCK
- An Undervalued wonderfully well managed company
An Undervalued wonderfully well managed company, page-5
-
- There are more pages in this discussion • 8 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 NCK (ASX) to my watchlist
(20min delay)
|
|||||
Last
$15.35 |
Change
0.000(0.00%) |
Mkt cap ! $1.319B |
Open | High | Low | Value | Volume |
$15.36 | $15.49 | $15.33 | $559.4K | 36.32K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
9 | 106 | $15.35 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$15.36 | 1018 | 12 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 14 | 15.350 |
8 | 661 | 15.340 |
11 | 1239 | 15.330 |
4 | 352 | 15.320 |
5 | 763 | 15.310 |
Price($) | Vol. | No. |
---|---|---|
15.360 | 946 | 6 |
15.370 | 547 | 3 |
15.380 | 829 | 7 |
15.390 | 900 | 5 |
15.400 | 741 | 4 |
Last trade - 13.46pm 13/09/2024 (20 minute delay) ? |
Featured News
NCK (ASX) Chart |