PGG WRIGHTSON LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.94 NZD | +0.52% |
|
-2.02% | -42.94% |
| 04-18 | Correction: PGG Wrightson Lowers Operating Earnings Guidance for Fiscal 2024 | MT |
| 04-18 | PGG Wrightson Lowers Operating Earnings Guidance for Fiscal 2024 | MT |
Valuation
| Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 400.1 | 203.8 | 256.6 | 330.6 | 308.7 | 146.4 | - | - |
| Enterprise Value (EV) 1 | 400.1 | 343.8 | 367.2 | 363.4 | 374 | 215.8 | 218.9 | 221.7 |
| P/E ratio | 3.05 x | 54 x | 11.3 x | 13.6 x | 17.6 x | 198 x | 23 x | 14.2 x |
| Yield | 28.3% | 4.63% | 8.24% | 6.85% | 5.38% | - | 2.58% | 4.12% |
| Capitalization / Revenue | 0.49 x | 0.26 x | 0.3 x | 0.35 x | 0.32 x | 0.15 x | 0.15 x | 0.14 x |
| EV / Revenue | 0.49 x | 0.44 x | 0.43 x | 0.38 x | 0.38 x | 0.23 x | 0.22 x | 0.22 x |
| EV / EBITDA | 16.4 x | 14.7 x | 6.55 x | 5.41 x | 6.11 x | 5.06 x | 4.3 x | 3.98 x |
| EV / FCF | -6,604,779 x | - | - | - | - | - | - | - |
| FCF Yield | -0% | - | - | - | - | - | - | - |
| Price to Book | - | 1.3 x | 1.48 x | - | - | 0.91 x | 0.88 x | 0.85 x |
| Nbr of stocks (in thousands) | 75,484 | 75,484 | 75,484 | 75,484 | 75,484 | 75,484 | - | - |
| Reference price 2 | 5.300 | 2.700 | 3.400 | 4.380 | 4.090 | 1.940 | 1.940 | 1.940 |
| Announcement Date | 12/08/19 | 18/08/20 | 17/08/21 | 16/08/22 | 14/08/23 | - | - | - |
1NZD in Million2NZD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Juni | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 809.3 | 788 | 847.8 | 952.7 | 975.7 | 945.2 | 977.5 | 1,023 |
| EBITDA 1 | 24.42 | 23.4 | 56.03 | 67.15 | 61.19 | 42.62 | 50.9 | 55.71 |
| EBIT 1 | 15.06 | 15.05 | 35.03 | 39.13 | 33.13 | 12.62 | 19.9 | 23.71 |
| Operating Margin | 1.86% | 1.91% | 4.13% | 4.11% | 3.4% | 1.33% | 2.04% | 2.32% |
| Earnings before Tax (EBT) 1 | - | 10.02 | 29.41 | 32.56 | 23.94 | 1.028 | 8.825 | 14.28 |
| Net income 1 | 131.1 | 7.8 | 22.71 | 24.29 | 17.52 | 0.7401 | 6.354 | 10.28 |
| Net margin | 16.2% | 0.99% | 2.68% | 2.55% | 1.8% | 0.08% | 0.65% | 1% |
| EPS 2 | 1.740 | 0.0500 | 0.3010 | 0.3220 | 0.2320 | 0.009800 | 0.0842 | 0.1362 |
| Free Cash Flow | -60.57 | - | - | - | - | - | - | - |
| FCF margin | -7.48% | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 1.500 | 0.1250 | 0.2800 | 0.3000 | 0.2200 | - | 0.0500 | 0.0800 |
| Announcement Date | 12/08/19 | 18/08/20 | 17/08/21 | 16/08/22 | 14/08/23 | - | - | - |
1NZD in Million2NZD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: June | 2023 S1 | 2024 S1 |
|---|---|---|
| Net sales | 585.8 | - |
| EBITDA | 47.84 | - |
| EBIT | 34.12 | - |
| Operating Margin | 5.82% | - |
| Earnings before Tax (EBT) | 29.54 | - |
| Net income 1 | 21.16 | 12.74 |
| Net margin | 3.61% | - |
| EPS 2 | - | 0.1690 |
| Dividend per Share | - | - |
| Announcement Date | 21/02/23 | 27/02/24 |
1NZD in Million2NZD
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 140 | 111 | 32.8 | 65.3 | 69.4 | 72.4 | 75.3 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 5.984 x | 1.973 x | 0.4888 x | 1.067 x | 1.629 x | 1.423 x | 1.351 x |
| Free Cash Flow | -60.6 | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 38.4% | 2.83% | 10.9% | - | 10.2% | 0.45% | 3.88% | 6.09% |
| ROA (Net income/ Total Assets) | 2.28% | 2.94% | 7.71% | - | - | 2.59% | 3.99% | 4.61% |
| Assets 1 | 5,763 | 265.6 | 294.6 | - | - | 28.58 | 159.3 | 223 |
| Book Value Per Share 2 | - | 2.080 | 2.300 | - | - | 2.140 | 2.200 | 2.270 |
| Cash Flow per Share | - | 0.2400 | 0.7600 | - | - | - | - | - |
| Capex 1 | 11.6 | 5.42 | 6.86 | 8.81 | 17.3 | 15 | 15 | 15 |
| Capex / Sales | 1.43% | 0.69% | 0.81% | 0.92% | 1.78% | 1.59% | 1.53% | 1.47% |
| Announcement Date | 12/08/19 | 18/08/20 | 17/08/21 | 16/08/22 | 14/08/23 | - | - | - |
1NZD in Million2NZD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
1
Last Close Price
1.94
NZD
Average target price
2.1
NZD
Spread / Average Target
+8.25%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -42.94% | 86.46M | |
| +14.54% | 3.34B | |
| -95.58% | 1.61B | |
| -2.71% | 1.56B | |
| -0.56% | 1.3B | |
| -6.59% | 1.24B | |
| -.--% | 1.22B | |
| -11.54% | 1.2B | |
| 0.00% | 1.19B | |
| -12.19% | 1.18B |
- Stock Market
- Equities
- PGW Stock
- Financials PGG Wrightson Limited
