MADER GROUP LIMITED (MAD)
Share Price Analysis and Chart

Enter the company code or Name for stock analysis:

MAD - MADER GROUP LIMITED

FNArena Sector : Mining Sector Contracting
Year End: June
GICS Industry Group : Commercial & Professional Services
Debt/EBITDA: 0.72
Index: ALL-ORDS

LAST PRICE CHANGE +/- CHANGE % VOLUME

$5.83

20 Nov
2024

-0.580

OPEN

$6.40

-9.05%

HIGH

$6.43

267,363

LOW

$5.75

TARGET
$7.20 23.5% upside
Franking for last dividend paid out: 100%
OTHER COMPANIES IN THE SAME SECTOR
ALQ . ANG . ARI . C79 . CDA . CDD . DOW . EHL . GNG . IMD . IPG . IPL . LBL . LYL . MAH . MIN . MLG . MND . MSV . MYE . NWH . ORI . PRN . RAN . RCR . RDG . RUL . SGH . SRG . SXE . XRF .
FNARENA'S MARKET CONSENSUS FORECASTS
MAD: 1
Title FY23
Actual
FY24
Actual
FY25
Forecast
FY26
Forecast
EPS (cps) xxx 25.2 28.9 xxx
DPS (cps) xxx 7.8 8.6 xxx
EPS Growth xxx 31.0% 14.6% xxx
DPS Growth xxx 34.5% 10.3% xxx
PE Ratio xxx N/A 19.2 xxx
Dividend Yield xxx N/A 1.5% xxx
Div Pay Ratio(%) xxx 30.9% 29.8% xxx

Dividend yield today if purchased 3 years ago: 3.35%

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

1.40

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: 19/09 - ex-div 4c (franking 100%)

HISTORICAL DATA ARE ALL IN AUD
Copyright © 2024 FactSet UK Limited. All rights reserved
Title 201920202021202220232024
EPS Basic xxxxxxxxxxxxxxx25.2
DPS All xxxxxxxxxxxxxxx7.8
Sales/Revenue xxxxxxxxxxxxxxx774.5 M
Book Value Per Share xxxxxxxxxxxxxxx80.2
Net Operating Cash Flow xxxxxxxxxxxxxxx68.7 M
Net Profit Margin xxxxxxxxxxxxxxx6.51 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title 201920202021202220232024
Return on Capital Employed xxxxxxxxxxxxxxx36.02 %
Return on Invested Capital xxxxxxxxxxxxxxx26.62 %
Return on Assets xxxxxxxxxxxxxxx17.07 %
Return on Equity xxxxxxxxxxxxxxx36.02 %
Return on Total Capital xxxxxxxxxxxxxxx34.93 %
Free Cash Flow ex dividends xxxxxxxxxxxxxxx13.7 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 201920202021202220232024
Short-Term Debt xxxxxxxxxxxxxxx19 M
Long Term Debt xxxxxxxxxxxxxxx51 M
Total Debt xxxxxxxxxxxxxxx70 M
Goodwill - Gross xxxxxxxxxxxxxxx-
Cash & Equivalents - Generic xxxxxxxxxxxxxxx30 M
Price To Book Value xxxxxxxxxxxxxxx7.85

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title 201920202021202220232024
Capex xxxxxxxxxxxxxxx40.7 M
Capex % of Sales xxxxxxxxxxxxxxx5.25 %
Cost of Goods Sold xxxxxxxxxxxxxxx612 M
Selling, General & Admin. Exp & Other xxxxxxxxxxxxxxx90 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

0.0

No. Of Recommendations

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

Bell Potter

14/11/2024

3

Downgrade to Hold from Buy

$7.20

23.50%

Following a review of cyclical drivers for Mader Group and after recent share price strength, Bell Potter raises its target to $7.20 from $6.80 and downgrades to Hold from Buy.

The broker’s assumed weighted average cost of capital (WACC) was also lowered to 10% from 10.5%.

The analysts see limited upside risk to FY25 guidance in the current environment as North American mining activity remains challenged.

FORECAST
Bell Potter forecasts a full year FY25 dividend of 8.60 cents and EPS of 28.90 cents.
Bell Potter forecasts a full year FY26 dividend of 10.40 cents and EPS of 34.70 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

Moelis

22/08/2024

1

Buy

$6.52

11.84%

Mader Group achieved guidance in its FY24 results with Moelis observing the Australian segment grew strongly and North America, while still growing, moderated.

Net profit of $50.4m was broadly in line with expectations. The broker updates estimates to imply 16% compound growth in EPS for FY24-26.

Catalysts should come from continued expansion in North America and an increased contribution from ancillary services. Buy rating maintained. Target is reduced to $6.52 from $7.41.

FORECAST
Moelis forecasts a full year FY25 dividend of 7.80 cents and EPS of 27.10 cents.
Moelis forecasts a full year FY26 dividend of 7.80 cents and EPS of 31.50 cents.

MAD STOCK CHART