Hi all,
I am looking forward to the results as well. Here is an update on my forecasts. I am no analyst so please DYOR.
The biggest impacts on NPAT are:
a) Sales:
Year End 2019: 172m
Year End 2020: 192m
Year End 2021 Estimate assuming 20% growth on year end 2019 (172m) in H2 20 throughout 2021 : 206million
Growth factors: availability of stock (hopefully this is sorted as Dec was a bumper month), consumer trend to staying at home & renovating, direct selling online.
b) The gross margin:
- CY16/17 when AUD/USD was around 77c it was 42.3%
- CY18 when AUD/USD was around 74c it was 39.4%
- CY19 when AUD/USD was around 70c it was 39.1%
- CY20 when AUD/USD was around 70c it was TBC when results are out
CY 21 estimate based on AUD/USD on 75c-77c will give us a higher margin which will be a big boost to the bottom line/NPAT
c) Costs:
- Lower rent as moving showrooms/offices
- Lower marketing costs with Fat duck $1mill
These should add $1.2mill to NPAT
Company will have made around 10-13million NPAT since last results to give out as a dividend/reinvest.
Strip this off the current m.cap and you have a m.cap at present of 90million at the share price of $1.05 with 95million shares in issue.
Estimated NPAT for 2021 between $9 to 14 million (actual figure will depend on sales & margin). Typically the company has traded on a NPAT x 10 valuation. Given lower interest rates I expect this to change to NPAT x 12 valuation. So the valuation could be anywhere from $108 million to $168million. 20-90% growth potential on the share price.
Interesting year ahead shareholders![]()
- Forums
- ASX - By Stock
- Shriro Undervalued Growth Stock Analysis
Hi all,I am looking forward to the results as well. Here is an...
-
- There are more pages in this discussion • 38 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 SHM (ASX) to my watchlist
|
|||||
Last
70.0¢ |
Change
0.000(0.00%) |
Mkt cap ! $67.49M |
Open | High | Low | Value | Volume |
70.0¢ | 70.0¢ | 69.5¢ | $56.56K | 80.82K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 50000 | 69.0¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
70.0¢ | 17002 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 50000 | 0.690 |
2 | 3235 | 0.680 |
1 | 3000 | 0.675 |
2 | 101 | 0.670 |
4 | 50862 | 0.665 |
Price($) | Vol. | No. |
---|---|---|
0.700 | 17002 | 1 |
0.705 | 7488 | 1 |
0.710 | 8690 | 1 |
0.735 | 8500 | 1 |
0.745 | 13508 | 2 |
Last trade - 16.10pm 26/07/2024 (20 minute delay) ? |
Featured News
SHM (ASX) Chart |