MAXIPARTS LIMITED (MXI)
Share Price Analysis and Chart

Enter the company code or Name for stock analysis:

MXI - MAXIPARTS LIMITED

FNArena Sector : Automobiles & Components
Year End: June
GICS Industry Group : Capital Goods
Debt/EBITDA: 2.68
Index:

LAST PRICE CHANGE +/- CHANGE % VOLUME

$2.40

21 Feb
2024

0.000

OPEN

$2.40

0.000

HIGH

$2.40

0

LOW

$2.40

TARGET
$3.40 41.7% upside
Franking for last dividend paid out: 100%
OTHER COMPANIES IN THE SAME SECTOR
AMA . APE . ARB . ASG . BAP . CAR . GUD . IFM . MTO . PWH . PWR . RPM . SFC . SNL . SUL . VMT .
FNARENA'S MARKET CONSENSUS FORECASTS
MXI: 1
Title FY22
Actual
FY23
Actual
FY24
Forecast
FY25
Forecast
EPS (cps) xxx 12.4 19.4 xxx
DPS (cps) xxx 6.4 8.0 xxx
EPS Growth xxx N/A 56.2% xxx
DPS Growth xxx - 90.1% 25.2% xxx
PE Ratio xxx N/A 11.8 xxx
Dividend Yield xxx N/A 3.5% xxx
Div Pay Ratio(%) xxx 51.4% 41.2% xxx

Dividend yield today if purchased 3 years ago: 19.97%

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

2.80

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

Last ex-div: 30/08 - ex-div 3.22c (franking 100%)

HISTORICAL DATA ARE ALL IN AUD
Copyright © 2024 FactSet UK Limited. All rights reserved
Title 201820192020202120222023
EPS Basic xxxxxxxxxxxxxxx12.4
DPS All xxxxxxxxxxxxxxx6.4
Sales/Revenue xxxxxxxxxxxxxxx201.7 M
Book Value Per Share xxxxxxxxxxxxxxx174.9
Net Operating Cash Flow xxxxxxxxxxxxxxx15.1 M
Net Profit Margin xxxxxxxxxxxxxxx3.64 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title 201820192020202120222023
Return on Capital Employed xxxxxxxxxxxxxxx9.00 %
Return on Invested Capital xxxxxxxxxxxxxxx6.15 %
Return on Assets xxxxxxxxxxxxxxx4.60 %
Return on Equity xxxxxxxxxxxxxxx9.00 %
Return on Total Capital xxxxxxxxxxxxxxx10.40 %
Free Cash Flow ex dividends xxxxxxxxxxxxxxx11.3 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 201820192020202120222023
Short-Term Debt xxxxxxxxxxxxxxx4 M
Long Term Debt xxxxxxxxxxxxxxx46 M
Total Debt xxxxxxxxxxxxxxx50 M
Goodwill - Gross xxxxxxxxxxxxxxx21 M
Cash & Equivalents - Generic xxxxxxxxxxxxxxx14 M
Price To Book Value xxxxxxxxxxxxxxx1.52

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title 201820192020202120222023
Capex xxxxxxxxxxxxxxx1.6 M
Capex % of Sales xxxxxxxxxxxxxxx0.80 %
Cost of Goods Sold xxxxxxxxxxxxxxx179 M
Selling, General & Admin. Exp & Other xxxxxxxxxxxxxxx9 M
Research & Development xxxxxxxxxxxxxxx-
Investments - Total xxxxxxxxxxxxxxx-

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

Ord Minnett

31/01/2024

1

Buy, Higher Risk

$3.40

41.67%

Following a robust 2Q operational result, according to Ord Minnett, MaxiPARTS expects to report a 13% increase in 1H sales on the previous corresponding period, just shy of the broker's forecast.

Management's 1H24 earnings (EBITDA) estimate of around $10.6m nearly matches the broker's 10.6m forecast.

The Buy, Higher Risk recommendation stands, and the target falls to $3.40 from $3.60 on the broker's increased forecast for depreciation and amortisation charges, as well as interest costs, due to recent acquisitions.

FORECAST
Ord Minnett forecasts a full year FY24 dividend of 8.00 cents and EPS of 19.40 cents.
Ord Minnett forecasts a full year FY25 dividend of 10.00 cents and EPS of 24.90 cents.

MXI STOCK CHART