ASV

4.76%

2.0¢ asset vision co ltd

Where do you get net debt of 3.9m from?

First 5 Last

hankreardon

1,158 Posts.

593

19/01/20

18:13

Post #: 42460226

Originally posted by pCap: ↑

Good point Tamz - the $6m EBITDA forecast for 2020 excludes Glass. I also agree that the 2020 numbers will be messy, however I've attempted to forecast what PSZ will look like after the 2020 one offs are gone. I've also assumed that they should be able to get corp costs down to $2.5m (they should actually be able to get them closer to $1.5m for the size this company will be going forward). Given this, buying this company at Friday's close of 4.5c (or 1.9c post TNT distribution) gives you an amazingly cheap valuation on the remaining business as follows. The share price should (at least in theory) not need to decline after the TNT distribution given it should be worth north of 4.5c (probably about 7c or more in my view).
PSZ - Post TNT distribution

1
2020 2021
2 Revenue 50 52.5
3 EBITDA 3.5 4.0
4 DA 0.1 0.2
5 EBIT 3.4 3.8
6 Int 0.3 0.2
7 PBT 3.0 3.7
8 Tax 0.9 1.1
9 PAT 2.1 2.6
10

11 Net debt 3.9 2.1
12

13 Share price 0.019 0.019
14

15 Shares 305 305
16

17 EPS 0.0069 0.0084
18

19 P/E 2.71 2.23
20 Market cap 5.73 5.73
21 Enterprise value 9.63 7.86
22

23 EV/EBITDA 2.75 1.97
24 EV/EBIT 2.87 2.04
25 Earnings yield 22% 33%
26 Debt/EBITDA 1.11 0.53
27

28 Div payout 50% 50%
29 DPS 0.0035 0.0042
30 Div yield 18% 22%
31 Div yield (inc Fr) 24% 29%
Expand
Where do you get net debt of 3.9m from?

PSZ Price at posting: 4.5¢ Sentiment: Buy Disclosure: Held

Upvote

0 Great analysis

Top Stories

I88

Infini soars 50% as company reveals it could’ve just made uranium history – redefining what it means to be “high grade”

TX3

Canadian fieldwork yields multiple pegmatites for Trinex

RNU

Renascor wins a funding boost given it wants to produce a critical mineral – but $5M award pales in comparison to some

AUG

Augustus sees imperial share rise on high-grade Cu and gold results at Ti-Tree

TLX

Telix jumps 11.6% as US government indicates proposed medicare changes won't affect prostate cancer drug

There are more pages in this discussion • 26 more messages in this thread...

First 5 Last

Add ASV (ASX) to my watchlist

(20min delay)
Last 2.0¢		Change -0.001(4.76%)		Mkt cap ! $15.24M

Open	High	Low	Value	Volume
2.0¢	2.0¢	2.0¢	$8.863K	443.1K

Buyers (Bids)

No.	Vol.	Price($)
1	221466	2.0¢

Sellers (Offers)

Price($)	Vol.	No.
2.1¢	10000	1

View Market Depth

No.	Vol.	Price($)
1	221466	0.020
2	1125788	0.019
1	155666	0.018
2	302844	0.016
2	863889	0.014

Price($)	Vol.	No.
0.021	10000	1
0.022	928438	1
0.023	500000	1
0.024	10000	1
0.025	100000	1

Last trade - 14.35pm 11/07/2024 (20 minute delay)

ASV (ASX) Chart

Where do you get net debt of 3.9m from?

Infini soars 50% as company reveals it could’ve just made uranium history – redefining what it means to be “high grade”

Canadian fieldwork yields multiple pegmatites for Trinex

Renascor wins a funding boost given it wants to produce a critical mineral – but $5M award pales in comparison to some

Augustus sees imperial share rise on high-grade Cu and gold results at Ti-Tree

Telix jumps 11.6% as US government indicates proposed medicare changes won't affect prostate cancer drug

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

	PSZ - Post TNT distribution
1		2020	2021
2	Revenue	50	52.5
3	EBITDA	3.5	4.0
4	DA	0.1	0.2
5	EBIT	3.4	3.8
6	Int	0.3	0.2
7	PBT	3.0	3.7
8	Tax	0.9	1.1
9	PAT	2.1	2.6
10
11	Net debt	3.9	2.1
12
13	Share price	0.019	0.019
14
15	Shares	305	305
16
17	EPS	0.0069	0.0084
18
19	P/E	2.71	2.23
20	Market cap	5.73	5.73
21	Enterprise value	9.63	7.86
22
23	EV/EBITDA	2.75	1.97
24	EV/EBIT	2.87	2.04
25	Earnings yield	22%	33%
26	Debt/EBITDA	1.11	0.53
27
28	Div payout	50%	50%
29	DPS	0.0035	0.0042
30	Div yield	18%	22%
31	Div yield (inc Fr)	24%	29%

Where do you get net debt of 3.9m from?

Top Stories

Infini soars 50% as company reveals it could’ve just made uranium history – redefining what it means to be “high grade”

Canadian fieldwork yields multiple pegmatites for Trinex

Renascor wins a funding boost given it wants to produce a critical mineral – but $5M award pales in comparison to some

Augustus sees imperial share rise on high-grade Cu and gold results at Ti-Tree

Telix jumps 11.6% as US government indicates proposed medicare changes won't affect prostate cancer drug

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News