MAD 2.67% $6.20 mader group limited

Bells forecasting growth down to 17% 2026:Mader Group (MAD) All...

  1. g41
    403 Posts.
    lightbulb Created with Sketch. 36
    Bells forecasting growth down to 17% 2026:


    Mader Group (MAD)

    All out of bubble gum


    Recommendation
    Buy (unchanged)
    Price
    $6.21
    Target (12 months)
    $7.60 (unchanged)

    Analyst
    Joseph House 613 9235 1624


    Authorisation
    Jonathan Snape 613 9235 1601


    GICS Sector
    Commercial Services and Suppliers

    Expected Return
    Capital growth 22.4%
    Dividend yield 1.5%
    Total expected return 23.9%
    Company Data & Ratios
    Enterprise value $1,285m
    Market cap $1,242m
    Issued capital 200m
    Free float 23.4%
    Avg. daily val. (52wk) $1.2m
    12 month price range $4.10-7.99




    Price Performance

    BELL POTTER SECURITIES LIMITED
    ABN 25 006 390 772
    AFSL 243480
    DISCLAIMER:
    THIS REPORT MUST BE READ WITH THE DISCLAIMER ON PAGE 9 THAT FORMS PART OF IT.

    Page 1

    (1m) (3m) (12m)
    Price (A$) 6.23 6.58 4.25
    Absolute (%)-0.3-5.6 46.1
    Rel market (%) 0.1-10.1 37.9
    Growth momentum to continue… Here’s why
    In this report, we have reviewed industry and company data that reinforces our
    earnings growth expectations for MAD. Key points:
    Australian iron ore production growth: The Australian Government is forecasting
    growth in Australian iron ore production over FY23-28 at a CAGR of 2.2% pa, ahead of
    the historical 5-year CAGR (FY18-23) of 1.2% pa. This acceleration in growth would
    likely generate further expansion in Heavy Mobile Equipment fleets, enhancing R&M
    demand and component consumption.
    Metal ore capital expenditures at record levels: Equipment, plant and machinery
    capital expenditure across metal ore mining is currently at a record (FY24 annualised
    capital expenditure is $8.7b), significantly exceeding levels reported during the 2012
    mining boom. Steadily rising capital expenditures from FY17-23 (from $3.2b to $7.6b)
    has led to an increase in machine stock, and with higher R&M intensity across ageing
    fleet, we expect R&M demand will remain robust in the short to medium term.
    Ability to grow revenue in a declining & low iron ore price environment: As we
    emphasise in this report, MAD’s Australian segment and Seven Group’s (SVW, Buy,
    TP$44.30/sh) WesTrac have historically demonstrated meaningful YoY revenue
    growth during declining and low iron ore price environments. This dynamic is
    supported by the fact that these businesses are leveraged to mining activity (or
    production volume growth) in a market that hosts the lowest-cost iron ore producers.
    We have only considered the iron ore market in our analysis, MAD’s largest commodity
    exposure in Australia. It is worth noting that current record Australian gold prices and
    resilient thermal coal prices are expected to support mining activity in those markets.
    We make no changes to our forecasts and valuation in this report.
    Investment thesis: Buy; TP$7.60/sh (unchanged)
    MAD’s near-to-medium term outlook is supported by growing Australian iron ore
    production and record high A$ gold prices. In North America, we expect a return in
    strong growth rates as further technicians are mobilised in Canada over FY24-25.
    Absolute Price Earnings Forecast

    Year ending 30 June 2023a 2024e 2025e 2026e
    Sales (A$m) 609 790 961 1,090
    EBITDA (A$m) 75 103 132 153
    NPAT (reported) (A$m) 39 53 69 81
    NPAT (adjusted) (A$m) 39 53 69 81
    EPS (adjusted) (¢ps) 19.3 26.4 34.6 40.5
    EPS growth (%) 48% 37% 31% 17%
    PER (x) 32.3x 23.5x 17.9x 15.3x
    FCF Yield (%) 0% 2% 3% 5%
    EV/EBITDA (x) 17.1x 12.4x 9.7x 8.4x
    Dividend (¢ps) 5.8 8.1 10.4 12.1
    Yield (%) 1% 1% 2% 2%
    Franking (%) 100% 100% 100% 100%
    ROE (%) 38% 38% 38% 34%
 
watchlist Created with Sketch. Add MAD (ASX) to my watchlist
(20min delay)
Last
$6.20
Change
-0.170(2.67%)
Mkt cap ! $1.24B
Open High Low Value Volume
$6.43 $6.47 $6.15 $441.9K 70.81K

Buyers (Bids)

No. Vol. Price($)
2 234 $6.20
 

Sellers (Offers)

Price($) Vol. No.
$6.24 413 1
View Market Depth
Last trade - 16.10pm 27/06/2024 (20 minute delay) ?
MAD (ASX) Chart
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.