hi Jimmic
here is a more detailed estimate is based info from
"Investor Presentation"
At 30sept13
211,000 customers (72%, 28%)
$70m ACMRevenue (54%, 46%)
A) Partners:
--------
72% x 211,000 = 152,0000
54% x 70m = $37.8m
Average ACMR = NZ$24 each
Av price increase ( say in Oz) = AU11 = NZ12
12/24 = 50%
*The increases in ACMR is est at 25% to 30%,
after paying some commission to partners.
(price increase depend on partners' status
- gold/siler in Nov14,
- others, in mid Dec13)
B)Direct Response Customers -
from Radio, Google, Facebook, pamphlets, CA magazines etc
---------------------------------------------------------
28% x 211,000 = 59,000
46% x 70m = $32.2m
Av ACMR = $54 each
(Price increase starts in mid Dec13)
Summary Points
1.
Xero says it is expecting 80% growth ,
for 1Oct13-30Sep14 period.
2. Partners at 30/9/13 = 8,800
Potential customers for Xero conversion
= 1m to 2 million,
from these 8800 partners alone.
I expect it to double to 16,000 by Sep14.
At the moment each partner has brought in 18 customers each.
158,000/8800 = 18.
Or if we take say 80/20 rule , or 95/35 rule, then
Gold and silver partners ( with 200 to 500 clients base) bring in 48 clients each
150,000/3080 =48
*That means there is plenty of room from more conversion from partners clients using MYOB/Sage/Quicbook, in Oz, UK an USA.
3.
Add 80% generic growth
+ Price increases (25% to 30%)
+ Expected growth in partners numbers (in USA, UK and OZ),
then ACMR can double from $70m to $140m
5 Nasdaq listing is on target from 4th qtr 2014,
if mgt chose to do so.
(Perhaps someone else like to analyse the numbers for each country )
have fun !
dyor.
pg 8,9 17-21
www.xero.com/nz/about/investors/reports/
- Forums
- ASX - By Stock
- 250 new partners in australia !
hi Jimmichere is a more detailed estimate is based info...
-
- There are more pages in this discussion • 4 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 XRO (ASX) to my watchlist
(20min delay)
|
|||||
Last
$148.02 |
Change
-0.080(0.05%) |
Mkt cap ! $22.57B |
Open | High | Low | Value | Volume |
$147.62 | $148.60 | $145.03 | $39.84M | 269.2K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
4 | 62 | $147.99 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$148.03 | 65 | 7 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
7 | 45 | 147.950 |
4 | 27 | 147.940 |
4 | 47 | 147.920 |
3 | 23 | 147.910 |
3 | 40 | 147.900 |
Price($) | Vol. | No. |
---|---|---|
147.990 | 48 | 8 |
148.000 | 54 | 6 |
148.010 | 8 | 2 |
148.020 | 77 | 5 |
148.030 | 82 | 4 |
Last trade - 15.58pm 18/09/2024 (20 minute delay) ? |
Featured News
XRO (ASX) Chart |