NRW HOLDINGS LIMITED (NWH)
Share Price Analysis and Chart

Enter the company code or Name for stock analysis:

NWH - NRW HOLDINGS LIMITED

FNArena Sector : Mining Sector Contracting
Year End: June
GICS Industry Group : Capital Goods
Debt/EBITDA: 1.01
Index: ASX200 | ASX300 | ALL-ORDS

NRW Holdings is an Australian mining and infrastructure services company with operations in several states. The company was founded in 1994 and listed on the ASX in 2007.

LAST PRICE CHANGE +/- CHANGE % VOLUME

$3.35

04 Feb
2025

0.010

OPEN

$3.36

0.30%

HIGH

$3.40

1,468,467

LOW

$3.32

TARGET
$3.768 12.5% upside
Franking for last dividend paid out: 100%
OTHER COMPANIES IN THE SAME SECTOR
ALQ . ANG . ARI . C79 . CDA . DOW . EHL . GNG . IMD . IPG . IPL . LBL . LYL . MAD . MAH . MIN . MLG . MND . MSV . MYE . ORI . PRN . RAN . RCR . RDG . RUL . SGH . SRG . SXE . XRF .
FNARENA'S MARKET CONSENSUS FORECASTS
NWH: 1
Title FY23
Actual		 FY24
Actual		 FY25
Forecast		 FY26
Forecast
EPS (cps) xxx 23.2 29.0 xxx
DPS (cps) xxx 15.5 16.1 xxx
EPS Growth xxx 21.8% 25.4% xxx
DPS Growth xxx - 6.1% 4.1% xxx
PE Ratio xxx N/A 11.9 xxx
Dividend Yield xxx N/A 4.7% xxx
Div Pay Ratio(%) xxx 67.0% 55.6% xxx

Dividend yield today if purchased 3 years ago: 9.39%

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

 4.48

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 9c (franking 100%)

HISTORICAL DATA ARE ALL IN AUD
Copyright © 2025 FactSet UK Limited. All rights reserved
Title 201920202021202220232024
EPS Basic xxxxxxxxxxxxxxx23.2
DPS All xxxxxxxxxxxxxxx15.5
Sales/Revenue xxxxxxxxxxxxxxx2,913.0 M
Book Value Per Share xxxxxxxxxxxxxxx143.4
Net Operating Cash Flow xxxxxxxxxxxxxxx233.5 M
Net Profit Margin xxxxxxxxxxxxxxx3.61 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title 201920202021202220232024
Return on Capital Employed xxxxxxxxxxxxxxx16.65 %
Return on Invested Capital xxxxxxxxxxxxxxx12.27 %
Return on Assets xxxxxxxxxxxxxxx6.45 %
Return on Equity xxxxxxxxxxxxxxx16.65 %
Return on Total Capital xxxxxxxxxxxxxxx18.53 %
Free Cash Flow ex dividends xxxxxxxxxxxxxxx-25.0 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 xxxxxxxxxxxxxxx94 M
Long Term Debt xxxxxxxxxxxxxxx232 M
Total Debt xxxxxxxxxxxxxxx325 M
Goodwill - Gross xxxxxxxxxxxxxxx170 M
Cash & Equivalents - Generic xxxxxxxxxxxxxxx247 M
Price To Book Value xxxxxxxxxxxxxxx2.16

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title 201920202021202220232024
Capex xxxxxxxxxxxxxxx194.8 M
Capex % of Sales xxxxxxxxxxxxxxx6.69 %
Cost of Goods Sold xxxxxxxxxxxxxxx2,456 M
Selling, General & Admin. Exp & Other xxxxxxxxxxxxxxx281 M
Research & Development xxxxxxxxxxxxxxx-
Investments - Total xxxxxxxxxxxxxxx4 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

0.8

No. Of Recommendations

4
BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY

Citi

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

Morgans

xx/xx/xxxx

1

xxxxxxxxxx xx xxxxxxxx xxxx xxx

$xx.xx

xx.xx%

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

Macquarie

16/08/2024

3

Neutral

$3.37

0.60%

NRW Holdings delivered FY24 earnings and FY25 guidance above Macquarie's expectations, including growth in revenues with margin improvements.

Notably, civil/mining and Met margins advanced by 70/10/100basis points, respectively, with the broker looking for civil/Met margins to continue to improve.

FY25 guidance is assisted by a robust order book of $5.5bn, the analyst notes, with $2.9bn set for delivery in the current fiscal year. Mining represents $3.5bn in active tenders of the group's total with a pipeline of $16.4bn.

EPS forecasts are revised by 5% and 6% for FY25/FY26, respectively. Macquarie's earnings upgrades are offset by higher depreciation/amortisation charges, alongside net interest and tax cost increases.

Target price lifted to $3.37 from $2.70. No change in Neutral rating.

FORECAST
Macquarie forecasts a full year FY25 dividend of 15.00 cents and EPS of 28.30 cents.
Macquarie forecasts a full year FY26 dividend of 15.00 cents and EPS of 29.20 cents.

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
Access Stockbroker Research History >
EXTRA COVERAGE
Display All Commentary

No. Of Recommendations

3

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

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

Canaccord Genuity

20/08/2024

1

Buy

$3.82

14.03%

NRW Holdings produced earnings in FY24 that were largely in line with forecasts. Guidance for FY25 was ahead of Canaccord Genuity's expectations amid a doubling of active tenders. The company has already secured $2.9bn in work for the year.

In addition, management expects expenditure should fall -5-10% and that should support free cash flow. The broker continues to envisage upside to the share price and maintains a Buy rating. Target rises to $3.82 from $3.47.

FORECAST
Canaccord Genuity forecasts a full year FY25 dividend of 17.10 cents and EPS of 30.20 cents.
Canaccord Genuity forecasts a full year FY26 dividend of 18.30 cents and EPS of 32.30 cents.

Jarden

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
Access Extra Coverage Research History >

NWH STOCK CHART

FNArena News on NWH

1
Rudi’s View: A Rally With No Earnings Support

Nov 14 2024 - Rudi's View
2
Rudi’s View: Trump Returns, What Now?

Nov 07 2024 - Rudi's View
3
Rudi’s View: US Earnings & The Election

Oct 31 2024 - Rudi's View
4
Rudi’s View: Earnings, Best Ideas & Favourite Stock Picks

Oct 24 2024 - Rudi's View
5
Rudi’s View: China Scepsis, Energy Preferences & The US Election

Oct 10 2024 - Rudi's View

Latest Mining Sector Contracting News

1
Chrysos Corp’s Road Paved With Gold

Jan 24 2025 - Small Caps
2
Orica Shares Eyeing $21

Dec 10 2024 - Technicals
3
Renewed Uptrend For Monadelphous

Dec 03 2024 - Technicals
4
Orica Well Positioned To Capitalise

Nov 18 2024 - Australia
5
Risk Seems To The Upside For NRW Holdings

Aug 26 2024 - Small Caps
6
Monadelphous Shakes Off Lithium

Aug 22 2024 - Small Caps
7
Imdex’s Operational Leverage Attracts

Jun 06 2024 - Small Caps
8
Orica Resumes Up-Trend

Apr 16 2024 - Technicals
9
Treasure Chest: Orica’s Technology Tailwind

Nov 21 2023 - Treasure Chest
10
Orica’s Green Ambitions Well-Received

Sep 25 2023 - Australia