Looking forward into Fy22 - US ACV $21.0m with Revenue of US$15.6, Gross Profit US $14.2, EBITDA $6.4m, NPAT $4.5m / EPS of 0.7c per share.
Convert USD to AUD $. Assume 74c for this exercise
Fy22 - AUD $ ACV $28.3m with Revenue of AUD $21.08, Gross Profit US $19.1 EBITDA $8.6m, NPAT $6.08m / EPS of 0.94c per
... the same goes for Quarter on Quarter Comparison. Put 74c exchange rate and there's a material uplift - eg Q4 - ACV AUD $13.24
On market value, RaaS use a WACC 14% (very conservative) and that delivers an NPV of .94c
If over the next 12 months they hit expectations, then a lower WACC is justified. eg WACC of 10% NPV, there is a material uplift in NPV.
Summary
Don't sweat the small stuff.
- Forums
- ASX - By Stock
- Ann: Enterprise Sales & ACV Update
Looking forward into Fy22 - US ACV $21.0m with Revenue of...
-
- There are more pages in this discussion • 19 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 3DP (ASX) to my watchlist
(20min delay)
|
|||||
Last
6.3¢ |
Change
-0.002(3.08%) |
Mkt cap ! $50.71M |
Open | High | Low | Value | Volume |
6.3¢ | 6.4¢ | 6.3¢ | $31.54K | 500.4K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
2 | 40929 | 6.3¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
6.4¢ | 200000 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
2 | 40929 | 0.063 |
2 | 112258 | 0.062 |
1 | 20000 | 0.061 |
5 | 295999 | 0.060 |
2 | 274013 | 0.059 |
Price($) | Vol. | No. |
---|---|---|
0.064 | 200000 | 1 |
0.065 | 139484 | 2 |
0.066 | 143194 | 2 |
0.067 | 100000 | 1 |
0.069 | 250000 | 1 |
Last trade - 15.59pm 30/08/2024 (20 minute delay) ? |
Featured News
3DP (ASX) Chart |
The Watchlist
1CG
ONE CLICK GROUP LIMITED
Mark Waller, MD
Mark Waller
MD
Previous Video
Next Video
SPONSORED BY The Market Online