End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
3.1 NZD | +1.64% | -6.06% | -10.14% |
05-09 | Scales Declares Final Dividend for 2023 Financial Year | MT |
05-08 | New Zealand Shares End Flat; Scales Corporation Falls Marginally | MT |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 709.3 | 707.6 | 798.4 | 585.2 | 493.7 | 445.1 | - | - |
Enterprise Value (EV) 1 | 604.4 | 610 | 716.3 | 558.2 | 481.7 | 449.4 | 443.5 | 439.3 |
P/E ratio | 5.97 x | 33.4 x | 29.3 x | 29.9 x | 93.2 x | 13.5 x | 10.8 x | 9.81 x |
Yield | 3.79% | 3.82% | 3.39% | 3.78% | 5.51% | 4.68% | 5.81% | 6.53% |
Capitalization / Revenue | 1.46 x | 1.5 x | 1.55 x | 0.95 x | 0.87 x | 0.79 x | 0.74 x | 0.71 x |
EV / Revenue | 1.25 x | 1.3 x | 1.39 x | 0.9 x | 0.85 x | 0.8 x | 0.74 x | 0.7 x |
EV / EBITDA | 11.5 x | 11.3 x | 9.71 x | 7.17 x | 7.14 x | 5.4 x | 4.82 x | 4.51 x |
EV / FCF | - | - | - | - | - | - | - | - |
FCF Yield | - | - | - | - | - | - | - | - |
Price to Book | 2 x | 1.89 x | 2.07 x | - | 1.27 x | 1.19 x | 1.13 x | 1.08 x |
Nbr of stocks (in thousands) | 141,579 | 142,091 | 142,576 | 142,722 | 143,096 | 143,572 | - | - |
Reference price 2 | 5.010 | 4.980 | 5.600 | 4.100 | 3.450 | 3.100 | 3.100 | 3.100 |
Announcement Date | 25/02/20 | 26/02/21 | 23/02/22 | 23/02/23 | 22/02/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 484.6 | 470.7 | 514.6 | 619.2 | 565.4 | 564.8 | 601 | 631.3 |
EBITDA 1 | 52.7 | 53.9 | 73.8 | 77.9 | 67.5 | 83.24 | 91.97 | 97.35 |
EBIT 1 | 42.5 | 43 | 52.07 | 58.2 | 48.1 | 64.01 | 72.38 | 77.48 |
Operating Margin | 8.77% | 9.14% | 10.12% | 9.4% | 8.51% | 11.33% | 12.04% | 12.27% |
Earnings before Tax (EBT) 1 | 57.99 | 35.25 | 48.53 | 45.64 | 29.8 | 60.82 | 69.91 | 75.13 |
Net income 1 | 118 | 21.02 | 26.92 | 19.4 | 5.235 | 32.64 | 40.95 | 44.93 |
Net margin | 24.35% | 4.47% | 5.23% | 3.13% | 0.93% | 5.78% | 6.81% | 7.12% |
EPS 2 | 0.8390 | 0.1490 | 0.1910 | 0.1370 | 0.0370 | 0.2294 | 0.2879 | 0.3160 |
Free Cash Flow | - | - | - | - | - | - | - | - |
FCF margin | - | - | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
Dividend per Share 2 | 0.1900 | 0.1900 | 0.1900 | 0.1550 | 0.1900 | 0.1450 | 0.1800 | 0.2025 |
Announcement Date | 25/02/20 | 26/02/21 | 23/02/22 | 23/02/23 | 22/02/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2023 S1 |
---|---|
Net sales | - |
EBITDA | - |
EBIT | - |
Operating Margin | - |
Earnings before Tax (EBT) | - |
Net income 1 | 3.896 |
Net margin | - |
EPS 2 | 0.0270 |
Dividend per Share | - |
Announcement Date | 23/08/23 |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | 4.33 | - | - |
Net Cash position 1 | 105 | 97.6 | 82.1 | 27 | 12 | - | 1.58 | 5.78 |
Leverage (Debt/EBITDA) | - | - | - | - | - | 0.052 x | - | - |
Free Cash Flow | - | - | - | - | - | - | - | - |
ROE (net income / shareholders' equity) | 10.9% | 5.77% | 7.83% | 7.18% | 5.01% | 8.48% | 10.1% | 10.7% |
ROA (Net income/ Total Assets) | 6.79% | 3.67% | 5.07% | - | 0.9% | 13.3% | 14.6% | 14.9% |
Assets 1 | 1,739 | 572.5 | 530.8 | - | 581.1 | 244.9 | 280.8 | 302.2 |
Book Value Per Share 2 | 2.510 | 2.630 | 2.700 | - | 2.710 | 2.610 | 2.730 | 2.860 |
Cash Flow per Share 2 | 0.4000 | 0.3800 | 0.2800 | - | 0.4600 | 0.4800 | 0.5400 | 0.5300 |
Capex 1 | 16.3 | 24.2 | 15.8 | 14.6 | 16.8 | 14.5 | 15.3 | 16.5 |
Capex / Sales | 3.37% | 5.15% | 3.07% | 2.36% | 2.97% | 2.57% | 2.54% | 2.62% |
Announcement Date | 25/02/20 | 26/02/21 | 23/02/22 | 23/02/23 | 22/02/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-10.14% | 268M | |
+18.09% | 1.03B | |
+20.91% | 864M | |
0.00% | 780M | |
-25.71% | 665M | |
-4.69% | 409M | |
+3.40% | 365M | |
-10.47% | 331M | |
-25.05% | 302M | |
-10.78% | 251M |
- Stock Market
- Equities
- SCL Stock
- Financials Scales Corporation Limited