CATAPULT GROUP INTERNATIONAL LIMITED (CAT)
Share Price Analysis and Chart

Enter the company code or Name for stock analysis:

CAT - CATAPULT GROUP INTERNATIONAL LIMITED

FNArena Sector : Medical Equipment & Devices
Year End: March
GICS Industry Group : Technology Hardware & Equipment
Debt/EBITDA: 2.06
Index: ALL-ORDS | ALL-TECH

Catapult Group develops and sells wearable sensors to monitor and analyse athletic performance, including fitness and skill levels, injury risks and rehabilitation assistance. It listed on the ASX in 2014.

LAST PRICE CHANGE +/- CHANGE % VOLUME

$3.39

22 Nov
2024

-0.110

OPEN

$3.50

-3.14%

HIGH

$3.61

3,619,468

LOW

$3.37

TARGET
$3.30 -2.7% downside
OTHER COMPANIES IN THE SAME SECTOR
4DX . AT1 . AYA . BB1 . BRN . CBL . CGS . CMP . COH . CSX . CU6 . CVB . CYC . EBR . EMV . EYE . FPH . IDX . IME . IMR . IPD . LDX . MX1 . NAN . ONE . PCK . PEB . PGC . PME . RMD . SOM . TRJ . UBI . VTI .
FNARENA'S MARKET CONSENSUS FORECASTS
CAT: 1
Title FY25
Forecast
FY26
Forecast
EPS (cps) - 7.7 xxx
DPS (cps) 0.0 xxx
EPS Growth N/A xxx
DPS Growth N/A xxx
PE Ratio N/A xxx
Dividend Yield 0.0% xxx
Div Pay Ratio(%) N/A xxx
This company reports in USD.
All estimates have been converted into AUD by FNArena at present FX values.

Dividend yield today if purchased 3 years ago: 0.00%

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

0.00

Estimated Dividend Growth
(Average Of Past Three Years)

 %

Amount Invested

Tell Me The Dividend After This Many Years

Past performance is no guarantee for the future. Investors should take into account that heavy swings in share price or exceptional circumstances (a la 2009) can have a significant impact on short term calculations and averages
HISTORICAL DATA ARE ALL IN AUD
Copyright © 2024 FactSet UK Limited. All rights reserved
Title 201820192021202220232024
EPS Basic xxxxxxxxxxxxxxx-10.6
DPS All xxxxxxxxxxxxxxx0.0
Sales/Revenue xxxxxxxxxxxxxxx152.1 M
Book Value Per Share xxxxxxxxxxxxxxx48.3
Net Operating Cash Flow xxxxxxxxxxxxxxx45.4 M
Net Profit Margin xxxxxxxxxxxxxxx-16.68 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title 201820192021202220232024
Return on Capital Employed xxxxxxxxxxxxxxx-20.36 %
Return on Invested Capital xxxxxxxxxxxxxxx-16.77 %
Return on Assets xxxxxxxxxxxxxxx-10.23 %
Return on Equity xxxxxxxxxxxxxxx-20.36 %
Return on Total Capital xxxxxxxxxxxxxxx-15.10 %
Free Cash Flow ex dividends xxxxxxxxxxxxxxx29.5 M

Return on Capital Employed

Return on Invested Capital

Return on Assets

Return on Equity

Return on Total Capital

Free Cash Flow ex dividends

Title 201820192021202220232024
Short-Term Debt xxxxxxxxxxxxxxx1 M
Long Term Debt xxxxxxxxxxxxxxx27 M
Total Debt xxxxxxxxxxxxxxx28 M
Goodwill - Gross xxxxxxxxxxxxxxx79 M
Cash & Equivalents - Generic xxxxxxxxxxxxxxx18 M
Price To Book Value xxxxxxxxxxxxxxx3.21

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title 201820192021202220232024
Capex xxxxxxxxxxxxxxx41.1 M
Capex % of Sales xxxxxxxxxxxxxxx27.05 %
Cost of Goods Sold xxxxxxxxxxxxxxx148 M
Selling, General & Admin. Exp & Other xxxxxxxxxxxxxxx27 M
Research & Development xxxxxxxxxxxxxxx-
Investments - Total xxxxxxxxxxxxxxx0 M

Capex

Capex % of Sales

Cost of Goods Sold

Selling, General & Admin. Exp & Other

Research & Development

Investments - Total

EXPERT VIEWS
Display All Commentary

Sentiment Indicator

1.0

No. Of Recommendations

1
BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY

Bell Potter

15/11/2024

1

Buy

$3.30

-2.65%

Catapult International reported 1H25 results with revenue advancing 16% to US$57.8m, exceeding Bell Potter's forecast by 2% due to stronger revenue from Tactics & Coaching.

EBITDA increased 100%, surpassing the analyst's estimate by 14%, driven by better revenue generation and lower operating expenses.

Both free cash flow and annual contract values grew strongly and exceeded forecasts, with the balance sheet moving to a net cash position.

The broker raises EBITDA forecasts by 6% and 2% for FY25/ FY26, respectively, and notes the potential for Catapult International to be added to the S&P/ASX 300 in the next rebalance in December, though March appears more likely.

Buy rating remains unchanged. Target price rises to $3.30 from $2.88 due to a lower cost of capital assumption.

FORECAST
Bell Potter forecasts a full year FY25 dividend of 0.00 cents and EPS of minus -7.69 cents.
Bell Potter forecasts a full year FY26 dividend of 0.00 cents and EPS of minus -3.77 cents.

EXTRA COVERAGE
Display All Commentary

No. Of Recommendations

1

Please note: unlike Broker Call Report, BC Extra is not updated daily. The info you see might not be the latest. FNArena does its best to update ASAP.

BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY

Canaccord Genuity

18/11/2024

1

Buy

$3.50

3.24%

Canaccord Genuity observes Catapult International's 1H25 results outperformed expectations, with annualised contract value up 20% to US$97m and revenue rising 19% to US$58m, driven by subscription growth and efficient cost management.

EBITDA increased 68% to US$14m, with free cash flow turning positive at US$4m.

Performance and Health recorded 23% growth, while Tactics and Coaching rose 20%. The company's focus on wearables and video products offers a US$75m upside in annual contract values over the next three to five years, the broker highlights

Price target lifts to $3.50 from $2.50, reflecting a strong outlook. Buy rating unchanged.

FORECAST
Canaccord Genuity forecasts a full year FY25 dividend of 0.00 cents and EPS of minus -5.88 cents.
Canaccord Genuity forecasts a full year FY26 dividend of 0.00 cents and EPS of minus -0.60 cents.

CAT STOCK CHART