I think EBITDA is running at an annualized rate of about $170m (based on H1 2021). But that's the bull-sh*t EBITDA (per IFRS 16). There's about $33m pa in 'lease principal' outgoings, in the period, but also $5m pa in interest expenses, which given the low debt levels probably all relate to the same operating leases. So that gives us a ridgy-didge (pre IFRS 16) EBITDA of about $130m pa (in round numbers).
If we assume capex of $50m per annum then that gives us pre-tax FCFs of $80m. Assuming tax of about $23m, then we have FCF of about $57m pa.
If we go purely by the cash-flow statement, in the HY, then we have $75m of OCF, less $4.5m released from WC, gives us about $71m of OCF, adjusted for $16.7m of lease principal repayments, gives us about $54m OCF = $109m pa. Assuming $50m in capex, that gives us FCF of about $59m.
That said, I don't like to make too many conclusions on the basis of a HY period.
- Forums
- ASX - By Stock
- Ann: Half Yearly Report and Accounts
I think EBITDA is running at an annualized rate of about $170m...
-
- There are more pages in this discussion • 20 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 SKT (ASX) to my watchlist
|
|||||
Last
$2.55 |
Change
0.030(1.19%) |
Mkt cap ! $351.0M |
Open | High | Low | Value | Volume |
$2.50 | $2.55 | $2.50 | $46.39K | 18.25K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 42 | $2.48 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$2.55 | 139 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 42 | 2.480 |
1 | 2050 | 2.450 |
1 | 7525 | 2.260 |
2 | 2796 | 2.210 |
1 | 5216 | 2.160 |
Price($) | Vol. | No. |
---|---|---|
2.550 | 139 | 1 |
2.570 | 4364 | 1 |
2.590 | 1874 | 1 |
2.600 | 23427 | 2 |
2.650 | 1437 | 1 |
Last trade - 15.53pm 27/08/2024 (20 minute delay) ? |
Featured News
SKT (ASX) Chart |
The Watchlist
SBW
SHEKEL BRAINWEIGH LTD
Dani Nadri, Country Manager Australia
Dani Nadri
Country Manager Australia
SPONSORED BY The Market Online