CLOSE THE LOOP LIMITED (CLG)
Share Price Analysis and Chart

Enter the company code or Name for stock analysis:

CLG - CLOSE THE LOOP LIMITED

Year End: June
GICS Industry Group : Commercial & Professional Services
Debt/EBITDA: 2.76
Index: ALL-ORDS

LAST PRICE CHANGE +/- CHANGE % VOLUME

$0.25

20 Nov
2024

0.005

OPEN

$0.25

2.04%

HIGH

$0.25

3,171,004

LOW

$0.24

TARGET
$0.60 140.0% upside
OTHER COMPANIES IN THE SAME SECTOR
3DA . ALQ . AVD . BSA . CG1 . CVL . CWY . CXL . DOW . DUR . EGN . EVS . FLC . IPG . LBL . MAD . PPK . RWL . SDV . SHA . SND . SSM . VEE . VNT .
FNARENA'S MARKET CONSENSUS FORECASTS
CLG: 1
Title FY23
Actual
FY24
Actual
FY25
Forecast
FY26
Forecast
EPS (cps) xxx 2.1 4.8 xxx
DPS (cps) xxx 0.0 0.0 xxx
EPS Growth xxx - 35.6% 100.0% xxx
DPS Growth xxx N/A N/A xxx
PE Ratio xxx N/A 4.5 xxx
Dividend Yield xxx N/A 0.0% xxx
Div Pay Ratio(%) xxx N/A N/A xxx

Dividend yield today if purchased 3 years ago: N/A

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 20202021202220232024
EPS Basic xxxxxxxxxxxx2.1
DPS All xxxxxxxxxxxx0.0
Sales/Revenue xxxxxxxxxxxx213.0 M
Book Value Per Share xxxxxxxxxxxx26.5
Net Operating Cash Flow xxxxxxxxxxxx21.7 M
Net Profit Margin xxxxxxxxxxxx5.14 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title 20202021202220232024
Return on Capital Employed xxxxxxxxxxxx8.28 %
Return on Invested Capital xxxxxxxxxxxx4.91 %
Return on Assets xxxxxxxxxxxx3.85 %
Return on Equity xxxxxxxxxxxx8.28 %
Return on Total Capital xxxxxxxxxxxx7.56 %
Free Cash Flow ex dividends xxxxxxxxxxxx11.5 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 20202021202220232024
Short-Term Debt xxxxxxxxxxxx18 M
Long Term Debt xxxxxxxxxxxx91 M
Total Debt xxxxxxxxxxxx109 M
Goodwill - Gross xxxxxxxxxxxx41 M
Cash & Equivalents - Generic xxxxxxxxxxxx41 M
Price To Book Value xxxxxxxxxxxx1.28

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title 20202021202220232024
Capex xxxxxxxxxxxx10.1 M
Capex % of Sales xxxxxxxxxxxx4.74 %
Cost of Goods Sold xxxxxxxxxxxx173 M
Selling, General & Admin. Exp & Other xxxxxxxxxxxx22 M
Research & Development xxxxxxxxxxxx-
Investments - Total xxxxxxxxxxxx0 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

0.0

No. Of Recommendations

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

Shaw and Partners

20/11/2024

3

Downgrade to Hold High Risk from Buy High isk

$0.60

140.00%

Close the Loop has received an indicative, non-binding proposal from private equity funds manager Adamantem Capital to acquire 100% of the company for 27cps via a Scheme of Arrangement.

While Close the Loop's directors support the proposal and have allowed Adamantem to proceed with due diligence, Shaw and Partners notes the offer is significantly below its unchanged 60cps valuation/target.

The broker downgrades its rating to Hold, High Risk from Buy, High Risk.

At the AGM tomorrow, the analyst anticipates a trading update indicating flat earnings (EBITDA) and potential debt reduction of -$1-2m for 1H FY25.

FORECAST
Shaw and Partners forecasts a full year FY25 dividend of 0.00 cents and EPS of 4.80 cents.
Shaw and Partners forecasts a full year FY26 dividend of 0.00 cents and EPS of 5.10 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

04/09/2024

1

Buy

$0.53

112.00%

Close the Loop posted revenue and earnings that were in line with expectations and guidance. Canaccord Genuity suspects that net debt, which increased by $16m in the June half year, was the main driver of the drop in the share price.

The broker believes the business should be able to convert closer to 90% of EBITDA into cash noting the shares continue to trade at very low multiples.

Buy rating is retained as the current valuation appears to compensate investors for the risk in the business. Target is reduced to $0.53 from $0.65.

FORECAST
Canaccord Genuity forecasts a full year FY25 dividend of 0.00 cents and EPS of 5.10 cents.
Canaccord Genuity forecasts a full year FY26 EPS of 6.10 cents.

CLG STOCK CHART