Australia's largest stock trading and investment forum Australia's #1 stock forum

IDX

Click for more information

0.82%

$2.45 integral diagnostics limited

interesting that we get very different ebit numbers by going...

First 70 Last

Share
Profile

Follow
Just_a_guy

5,395 Posts.

291

21/11/23

20:29

Post #: 71029077
Share

Originally posted by Bailey241: ↑

Not sure there are any amortisation payments against cash advance facility as the facility limit has not reduced in recent years. I assume it's just a final bullet payment when it expires in Feb '26 (unless refinanced).

Gee, IDX don't make this easy to figure out either as there's minimal disclosure and adjustments everywhere.

Fixed charge cover calculated on a pre AASB 16 basis. From FY23 results they booked $43.8m in "Operating EBITA" but that got a $3.4m kick from AASB 16:

Back it out and EBITA reduces to $40.4m. But there's also a few more adjustments to work back to Pre AASB 16 EBIT:

So FY23 EBIT closer to $32.7m after unwinding amortisation of contracts and finance ROU assets.

Interest expense flagged as $17m in the recent update, and with no facility amortisation, the fixed charge cover would be $17m x 1.75 = $29.75m. Total EBIT for FY24 should be ahead of FY23 despite the margin compression but hard to get too comfortable I would think.

I have no idea if my numbers are correct though, the lack of disclosure from the company as to the calculation inputs make it impossible to be sure.

Expand

interesting that we get very different ebit numbers by going down from ebita as you did vs me going up from pbt

IDX Price at posting: $1.72 Sentiment: None Disclosure: Not Held
Upvote

0 Great analysis

Reply

There are more pages in this discussion • 6 more messages in this thread...

First 70 Last

Add IDX (ASX) to my watchlist

(20min delay)
Last $2.45		Change 0.020(0.82%)		Mkt cap ! $573.2M

Open	High	Low	Value	Volume
$2.45	$2.46	$2.41	$1.348M	552.8K

Buyers (Bids)

No.	Vol.	Price($)
1	20000	$2.45

Sellers (Offers)

Price($)	Vol.	No.
$2.46	2044	1

View Market Depth

No.	Vol.	Price($)
2	19000	2.400
1	20000	2.360
1	3247	2.330
2	2432	2.310
4	5729	2.300

Price($)	Vol.	No.
2.470	2750	1
2.490	500	1
2.500	10580	2
2.540	1589	1
2.550	1000	1

Last trade - 16.10pm 03/05/2024 (20 minute delay)


Last $2.45			Change 0.020 ( 1.34 %)
Open	High		Low	Volume
$2.43	$2.46		$2.41	116263
Last updated 15.59pm 03/05/2024 ?

IDX (ASX) Chart