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: 0.89
Index: ALL-ORDS

LAST PRICE CHANGE +/- CHANGE % VOLUME

$6.67

23 Feb
2024

-0.010

OPEN

$6.71

-0.15%

HIGH

$6.80

105,703

LOW

$6.65

TARGET
$7.60 13.9% upside
Franking for last dividend paid out: 100%
OTHER COMPANIES IN THE SAME SECTOR
ALQ . ANG . BLY . C79 . CDA . CDD . DCG . DOW . EHL . GNG . IMD . IPG . IPL . LBL . LYL . MAH . MIN . MLG . MND . MSV . MYE . NWH . ORI . PRN . RAN . RCR . RDG . RUL . SRG . SVW . SXE . XRF .
FNARENA'S MARKET CONSENSUS FORECASTS
MAD: 1
Title FY22
Actual
FY23
Actual
FY24
Forecast
FY25
Forecast
EPS (cps) xxx 19.3 26.4 xxx
DPS (cps) xxx 5.8 8.1 xxx
EPS Growth xxx 37.8% 37.1% xxx
DPS Growth xxx 45.0% 39.7% xxx
PE Ratio xxx N/A 25.3 xxx
Dividend Yield xxx N/A 1.2% xxx
Div Pay Ratio(%) xxx 30.1% 30.7% xxx

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

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

N/A

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 3.4c (franking 100%)

HISTORICAL DATA ARE ALL IN AUD
Copyright © 2024 FactSet UK Limited. All rights reserved
Title 201820192020202120222023
EPS Basic xxxxxxxxxxxxxxx19.3
DPS All xxxxxxxxxxxxxxx5.8
Sales/Revenue xxxxxxxxxxxxxxx608.8 M
Book Value Per Share xxxxxxxxxxxxxxx59.8
Net Operating Cash Flow xxxxxxxxxxxxxxx41.1 M
Net Profit Margin xxxxxxxxxxxxxxx6.33 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title 201820192020202120222023
Return on Capital Employed xxxxxxxxxxxxxxx37.64 %
Return on Invested Capital xxxxxxxxxxxxxxx28.35 %
Return on Assets xxxxxxxxxxxxxxx18.09 %
Return on Equity xxxxxxxxxxxxxxx37.64 %
Return on Total Capital xxxxxxxxxxxxxxx35.87 %
Free Cash Flow ex dividends xxxxxxxxxxxxxxx-15.2 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 xxxxxxxxxxxxxxx16 M
Long Term Debt xxxxxxxxxxxxxxx48 M
Total Debt xxxxxxxxxxxxxxx64 M
Goodwill - Gross xxxxxxxxxxxxxxx-
Cash & Equivalents - Generic xxxxxxxxxxxxxxx13 M
Price To Book Value xxxxxxxxxxxxxxx9.53

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title 201820192020202120222023
Capex xxxxxxxxxxxxxxx47.5 M
Capex % of Sales xxxxxxxxxxxxxxx7.81 %
Cost of Goods Sold xxxxxxxxxxxxxxx473 M
Selling, General & Admin. Exp & Other xxxxxxxxxxxxxxx80 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

21/02/2024

1

Buy

$7.60

13.94%

Mader Group reported first half revenue of $374m, up 34% year-on-year, and underlying earnings of $48.5m, up 43% year-on-year. Net profits of $24.3m were up 38% year-on-year, and a fully franked interim dividend of 3.8 cents per share represented a 31% payout ratio.

The company's North American operations delivered a 20.6% earnings margin, beating Bell Potter's expectations. The broker explains the result was driven by scaling and maturation of the Canadian operations, and anticipates further margin improvement over the second half.

The Buy rating is retained and the target price increases to $7.60 from $7.30.

FORECAST
Bell Potter forecasts a full year FY24 dividend of 8.10 cents and EPS of 26.40 cents.
Bell Potter forecasts a full year FY25 dividend of 10.40 cents and EPS of 34.60 cents.

MAD STOCK CHART