Financials MyState Limited

Equities

Market Closed - Australian S.E. Other stock markets 07:10:14 22/05/2024 BST			5-day change	1st Jan Change
3.61 ^AUD	+0.28%		+1.98%	+14.97%

02-23	MyState Posts Lower H1 FY24 Profit, Revenue	MT
02-23	Transcript : MyState Limited, H1 2024 Earnings Call, Feb 23, 2024

Fiscal Period: June	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	408.8	361.6	492.7	432.1	347.4	399.3	-	-
Enterprise Value (EV) ¹	408.8	361.6	492.7	432.1	347.4	399.3	399.3	399.3
P/E ratio	13.1 x	12 x	11.9 x	13.4 x	10.3 x	12.2 x	11 x	9.62 x
Yield	6.4%	3.63%	5.45%	5.88%	7.26%	6.37%	6.58%	7.27%
Capitalization / Revenue	3.39 x	2.81 x	3.56 x	3.08 x	2.17 x	2.6 x	2.4 x	2.18 x
EV / Revenue	3.39 x	2.81 x	3.56 x	3.08 x	2.17 x	2.6 x	2.4 x	2.18 x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	1.25 x	1.08 x	1.53 x	1.01 x	0.76 x	0.99 x	0.88 x	0.93 x
Nbr of stocks (in thousands)	91,041	92,009	105,275	105,905	109,594	110,601	-	-
Reference price ²	4.490	3.930	4.680	4.080	3.170	3.610	3.610	3.610
Announcement Date	22/08/19	20/08/20	19/08/21	14/08/22	17/08/23	-	-	-

¹AUD in Million²AUD

Estimates

Fiscal Period: June	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	120.4	128.9	138.5	140.2	160.4	153.8	166.1	183
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	42.42	47.91	53.62	44.29	57.73	51	55	66
Operating Margin	35.23%	37.18%	38.71%	31.59%	35.99%	33.16%	33.12%	36.06%
Earnings before Tax (EBT) ¹	42.62	42.99	52.06	45.9	55.18	49.27	54.42	63.64
Net income ¹	30.99	30.06	36.34	32.03	38.5	34.82	38.62	44.3
Net margin	25.73%	23.33%	26.24%	22.85%	24.01%	22.64%	23.26%	24.2%
EPS ²	0.3417	0.3286	0.3918	0.3034	0.3085	0.2963	0.3294	0.3752
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share ²	0.2875	0.1425	0.2550	0.2400	0.2300	0.2300	0.2375	0.2625
Announcement Date	22/08/19	20/08/20	19/08/21	14/08/22	17/08/23	-	-	-

¹AUD in Million²AUD

Estimates

Fiscal Period: June	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	9.7%	9.2%	10.3%	7.58%	8.7%	7.75%	8.21%	9.1%
ROA (Net income/ Total Assets)	0.57%	0.51%	0.6%	0.44%	0.45%	0.4%	0.4%	0.5%
Assets ¹	5,440	5,904	6,023	7,312	8,602	8,705	9,656	8,860
Book Value Per Share ²	3.600	3.630	3.060	4.060	4.180	3.630	4.120	3.880
Cash Flow per Share	-	-	-	-	-	-	-	-
Capex	-	-	-	-	-	-	-	-
Capex / Sales	-	-	-	-	-	-	-	-
Announcement Date	22/08/19	20/08/20	19/08/21	14/08/22	17/08/23	-	-	-

¹AUD in Million²AUD

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

C+

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

3.61 AUD

Average target price

4.39 AUD

Spread / Average Target

+21.61%

	1st Jan change	Capi.
MYSTATE LIMITED	+14.97%	266M
JPMORGAN CHASE & CO.	+17.28%	573B
BANK OF AMERICA CORPORATION	+17.88%	310B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	+24.61%	258B
WELLS FARGO & COMPANY	+23.74%	214B
CHINA CONSTRUCTION BANK CORPORATION	+26.67%	190B
BANK OF CHINA LIMITED	+32.89%	174B
HSBC HOLDINGS PLC	+9.02%	331B
ROYAL BANK OF CANADA	+8.51%	150B
COMMONWEALTH BANK OF AUSTRALIA	+8.68%	136B