INCITEC PIVOT LIMITED (IPL)
Share Price Analysis and Chart

Enter the company code or Name for stock analysis:

IPL - INCITEC PIVOT LIMITED

FNArena Sector : Agriculture
Year End: September
GICS Industry Group : Materials
Debt/EBITDA: 2.92
Index: ASX100 | ASX200 | ASX300 | ALL-ORDS

Incitec Pivot is an Australian manufacturer of fertilisers and explosives chemicals. It is the largest supplier of fertilisers in Australia and the largest supplier of explosives in the US and Canada. The company was listed in 2003.

LAST PRICE CHANGE +/- CHANGE % VOLUME

$2.99

01 Nov
2024

-0.020

OPEN

$2.97

-0.66%

HIGH

$3.00

4,359,368

LOW

$2.95

TARGET
$3.127 4.6% upside
OTHER COMPANIES IN THE SAME SECTOR
AAC . AMN . APC . CBO . CXM . D2O . ELD . GNC . HFR . LGL . MWY . NUF . RIC . SGLLV . SHV . TFL . WLD .
FNARENA'S MARKET CONSENSUS FORECASTS
IPL: 1
Title FY22
Actual		 FY23
Actual		 FY24
Forecast		 FY25
Forecast
EPS (cps) xxx 28.8 18.7 xxx
DPS (cps) xxx 15.0 14.1 xxx
EPS Growth xxx - 44.8% - 35.2% xxx
DPS Growth xxx - 44.4% - 6.0% xxx
PE Ratio xxx N/A 16.0 xxx
Dividend Yield xxx N/A 4.7% xxx
Div Pay Ratio(%) xxx 52.0% 75.5% xxx

Dividend yield today if purchased 3 years ago: 4.81%

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

 5.02

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: 13/06 - (franking ex-di

HISTORICAL DATA ARE ALL IN AUD
Copyright © 2024 FactSet UK Limited. All rights reserved
Title 201820192020202120222023
EPS Basic xxxxxxxxxxxxxxx28.8
DPS All xxxxxxxxxxxxxxx15.0
Sales/Revenue xxxxxxxxxxxxxxx5,403.5 M
Book Value Per Share xxxxxxxxxxxxxxx330.9
Net Operating Cash Flow xxxxxxxxxxxxxxx700.8 M
Net Profit Margin xxxxxxxxxxxxxxx5.12 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title 201820192020202120222023
Return on Capital Employed xxxxxxxxxxxxxxx4.35 %
Return on Invested Capital xxxxxxxxxxxxxxx3.35 %
Return on Assets xxxxxxxxxxxxxxx2.58 %
Return on Equity xxxxxxxxxxxxxxx4.35 %
Return on Total Capital xxxxxxxxxxxxxxx4.20 %
Free Cash Flow ex dividends xxxxxxxxxxxxxxx-318.7 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 201820192020202120222023
Short-Term Debt xxxxxxxxxxxxxxx62 M
Long Term Debt xxxxxxxxxxxxxxx1,904 M
Total Debt xxxxxxxxxxxxxxx1,966 M
Goodwill - Gross xxxxxxxxxxxxxxx1,985 M
Cash & Equivalents - Generic xxxxxxxxxxxxxxx399 M
Price To Book Value xxxxxxxxxxxxxxx0.95

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title 201820192020202120222023
Capex xxxxxxxxxxxxxxx495.1 M
Capex % of Sales xxxxxxxxxxxxxxx9.16 %
Cost of Goods Sold xxxxxxxxxxxxxxx4,402 M
Selling, General & Admin. Exp & Other xxxxxxxxxxxxxxx652 M
Research & Development xxxxxxxxxxxxxxx31 M
Investments - Total xxxxxxxxxxxxxxx416 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

0.3

No. Of Recommendations

6
BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY

Citi

xx/xx/xxxx

3

xxxxxxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

Ord Minnett

xx/xx/xxxx

2

xxxxxxxxxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

UBS

xx/xx/xxxx

1

xxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

Morgan Stanley

18/09/2024

3

Equal-weight

$3.00

0.33%

While new growth targets set by management at Incitec Pivot imply around 20% upside to consensus FY27 forecasts, Morgan Stanley regards them as aspirational in the absence of greater composition detail and the cost of delivery.

For Dyno Nobel, management expects to increase EBIT to $600m and deliver a return on invested capital (ROIC) above 8.5% weighted average cost of capital (WACC) over the next three-to-four years.

Equal-weight rating. Target $3.00. Industry view: In-Line.

FORECAST
Morgan Stanley forecasts a full year FY24 dividend of 10.00 cents and EPS of 19.00 cents.
Morgan Stanley forecasts a full year FY25 dividend of 11.00 cents and EPS of 20.00 cents.

Macquarie

xx/xx/xxxx

3

xxxxxxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

Morgans

xx/xx/xxxx

3

xxxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial
Access Stockbroker Research History >
EXTRA COVERAGE
Display All Commentary

No. Of Recommendations

2

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

Goldman Sachs

xx/xx/xxxx

1

xxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

Jarden

23/09/2024

2

Overweight

$3.15

5.35%

Incitec Pivot announced a global explosives plan aiming for EBIT to reach $300m by FY28 which suggests to Jarden its FY28 EBIT forecast would increase by around $254m.

At the November FY24 results, the broker expects further updates on fertilisers sale with the distribution business ready to be sold and Phosphate Hill plant closed before it requires more capex investment.

Management is also aiming for $60m in EBIT from expanding Latam and Emea which Jarden believes will be challenging without acquisitions.

The analyst lowers net profit forecasts by -6% for FY24 and -2% in FY25.

No change to Overweight rating with a $3.15 target price.

FORECAST
Jarden forecasts a full year FY24 dividend of 9.10 cents and EPS of 18.10 cents.
Jarden forecasts a full year FY25 dividend of 10.40 cents and EPS of 20.50 cents.
Access Extra Coverage Research History >

IPL STOCK CHART

FNArena News on IPL

1
Australian Broker Call *Extra* Edition – Oct 16, 2024

Oct 16 2024 - Daily Market Reports
2
ESG Focus: The Little Big Things – 02-10-2024

Oct 02 2024 - ESG Focus
3
Next Week At A Glance – 30 Sep-4 Oct 2024

Sep 27 2024 - Weekly Reports
4
Australian Broker Call *Extra* Edition – Sep 23, 2024

Sep 23 2024 - Daily Market Reports
5
Australian Broker Call *Extra* Edition – Sep 19, 2024

Sep 19 2024 - Daily Market Reports

Latest Agriculture News

1
Incitec Pivot Shares Eyeing $3.40

May 21 2024 - Technicals
2
Australia’s Agricultural Industry Diversifies

Dec 04 2023 - Australia
3
Next Week At A Glance – 27 Nov – 1 Dec 2023

Nov 24 2023 - Weekly Reports
4
Nufarm Crushes Seeds Of Doubt

May 25 2023 - Australia
5
Incitec Pivot Misses Expectations, Demerger Pending

May 18 2023 - Australia
6
Treasure Chest: Opportunities For Ridley Corp

Apr 26 2023 - Treasure Chest
7
Headwinds Linger for Select Harvests

Nov 24 2022 - Small Caps
8
United Malt Guides To Better Times Ahead

Nov 23 2022 - Small Caps
9
Nufarm Confident About Continued Growth

Nov 22 2022 - Small Caps
10
Waggaman Review Delays Incitec Pivot’s Split

Nov 17 2022 - Australia