As a reality check, let's quickly build an abridged P&L for FY2024 from first principles; the company's presentation provides all the information we need:
EBITDA = $1.725 (they tell us that... bottom-end of guidance)
Less: D&A = - $780m (first-half was Dep was $343m and Amort was $40m, so together $383m, to which I add a bit more for conservatism sake)
=> EBIT =$945m
Less: Interest = -$125m (they tell us that)
=> Pre-Tax Profit = $820m
Less: Tax = -$220m (27% tax rate; they tell us that)
=> NPAT = $600m ... which is 30% higher than your $464m number and also around 15% higher than FY2019's earnings level (i.e., pre-Covid)
(So, if one strips out the Covid distortions, the business has grown.
Of course, they made $1.7bn worth of acquisitions over that period, so if one strips out the added earnings from the acquisition activity the organic growth hasn't done much at all, but that's a separate discussion).
.
- Forums
- ASX - By Stock
- SHL
- Ann: Half Yearly Report and Accounts
Ann: Half Yearly Report and Accounts, page-19
-
- There are more pages in this discussion • 65 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 SHL (ASX) to my watchlist
|
|||||
Last
$27.68 |
Change
-0.170(0.61%) |
Mkt cap ! $13.29B |
Open | High | Low | Value | Volume |
$27.99 | $28.00 | $27.57 | $46.84M | 1.691M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 1100 | $27.63 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$27.69 | 6349 | 2 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 4704 | 27.600 |
1 | 31 | 27.550 |
1 | 500 | 27.540 |
1 | 300 | 27.520 |
3 | 1401 | 27.510 |
Price($) | Vol. | No. |
---|---|---|
27.800 | 91 | 1 |
27.830 | 400 | 1 |
28.000 | 4407 | 4 |
28.020 | 375 | 1 |
28.060 | 200 | 1 |
Last trade - 16.10pm 30/08/2024 (20 minute delay) ? |
Featured News
SHL (ASX) Chart |
The Watchlist
1CG
ONE CLICK GROUP LIMITED
Mark Waller, MD
Mark Waller
MD
Previous Video
Next Video
SPONSORED BY The Market Online