Page 8 of the Investor Presentation indicates $3M revenue for Q1 FY22.
Appears to be $2.75M DW8 + $225k Kaddy thus Kaddy are making $900k on $18M GMV = 5%.
$2.75M seems low for DW8/Parton's.
DW8 July - 30,468 cases, up from 27,087 in June = +12.5% MOM
Aug - 33,500 estimate
Sept - 37,000 estimate
About 101k cases for DW8 alone. $0.5M DW8 June revenue mentioned in Parton's Investor Presentation / 27,087 cases = $18.46 per case.
101k x $18.46 = $1.864M. $2.75M Q1 FY22 DW8/Parton's - $1.864M DW8 = $886k via Parton's in leau of 2 months x $1.25M = $2.5M.
Parton's may be down 65% due to lockdowns?
Should have been about $1.85M DW8 + $2.5M Parton's = $4.35M + $225k for Kaddy = $4.575M
They mention $21M DW8 estimated annual revenue pre Kaddy merger = $5.25M per quarter being $0.5M x 3 months DW8 + $1.25M x 3 months Parton's.
Kaddy annual revenue is about $900k.
Combined annual revenue post merger with Kaddy will be $21.9M.
$34.25M Kaddy acquisition price / $0.9M revenue = x38 multiple.
Kaddy most likely cash burning $2M pa or $500k per quarter with 21 staff/offices etc.
$21.9M combined revenue x 38 = $832.2M MC not factoring in any cash / 2.63B shares = 31.5c SP.
I expect GMV to increase from $18M to around $54M within 12 months. Thereafter GMV should at least double every year. Kaddy orders currently shipped via third parties will be shipped via DW8/Parton's further increasing revenue. Most likely Kaddy 5% fees will be increased to 10% in line with DW8 also increasing revenue.
Revenue run rate will be $30M+ within 12 months.
Most likely will achieve their target of $1B GMV & 9.5M cases shipped in about 5 years. Could also be as soon as 3 years with further acquisitions.
$1B GMV x 12% fees = $120M pa all gross profit
9.5M cases x $20 = $190M pa x 20% = $38M gross profit
$310M revenue & $158M gross profit (about 51% margin) for 5% Australia only market share.
Then they can expand globally if they haven't started already & they can also expand into new industries with a wide range of products.
- Forums
- ASX - By Stock
- KDY
- Ann: DW8 accelerates marketplace with acquisition of Kaddy
Ann: DW8 accelerates marketplace with acquisition of Kaddy, page-51
-
- There are more pages in this discussion • 73 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 KDY (ASX) to my watchlist
(20min delay)
|
|||||
Last
2.7¢ |
Change
0.000(0.00%) |
Mkt cap ! $3.834M |
Open | High | Low | Value | Volume |
0.0¢ | 0.0¢ | 0.0¢ | $0 | 0 |
Featured News
KDY (ASX) Chart |
Day chart unavailable