SHL 0.54% $24.04 sonic healthcare limited

Ann: Half Yearly Report and Accounts, page-19

  1. 16,422 Posts.
    lightbulb Created with Sketch. 7985
    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).

    .
 
watchlist Created with Sketch. Add SHL (ASX) to my watchlist
(20min delay)
Last
$24.04
Change
-0.130(0.54%)
Mkt cap ! $11.54B
Open High Low Value Volume
$23.94 $24.18 $23.83 $33.42M 1.394M

Buyers (Bids)

No. Vol. Price($)
2 4900 $24.04
 

Sellers (Offers)

Price($) Vol. No.
$24.05 3000 1
View Market Depth
Last trade - 16.10pm 04/06/2024 (20 minute delay) ?
Last
$23.99
  Change
-0.130 ( 1.07 %)
Open High Low Volume
$23.97 $24.17 $23.83 169741
Last updated 15.59pm 04/06/2024 ?
SHL (ASX) Chart
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.