AU
CA
NZ
UK
US
IND
Kalkine has a fully transformed New Avatar.
Last update at 2026-03-11T05:10:00Z
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
| Breakdown | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
| Income before tax | -75.30000M | 141.00M | 132.43M | 59.54M | 86.97M |
| Minority interest | - | - | - | - | - |
| Net income | -106.30000M | 98.80M | 97.92M | 27.34M | 60.97M |
| Selling general administrative | 180.20M | 105.61M | 106.84M | 78.42M | 47.59M |
| Selling and marketing expenses | - | 104.11M | 111.39M | 101.55M | 84.73M |
| Gross profit | 412.10M | 435.05M | 432.22M | 336.20M | 246.51M |
| Reconciled depreciation | - | - | - | - | - |
| Ebit | -47.90000M | 162.44M | 158.34M | 79.21M | 94.06M |
| Ebitda | 10.80M | 214.43M | 210.54M | 115.73M | 112.64M |
| Depreciation and amortization | 58.70M | 51.99M | 52.20M | 36.52M | 18.57M |
| Non operating income net other | - | - | - | - | - |
| Operating income | 167.10M | 113.49M | 108.30M | 103.65M | 75.38M |
| Other operating expenses | 830.30M | 873.69M | 928.61M | 731.83M | 481.61M |
| Interest expense | 27.40M | 26.56M | 28.66M | 18.68M | 8.88M |
| Tax provision | 31.00M | - | - | - | - |
| Interest income | 26.20M | - | - | - | - |
| Net interest income | - | - | - | - | - |
| Extraordinary items | 0.00000M | - | - | - | - |
| Non recurring | - | - | - | - | - |
| Other items | - | - | - | - | - |
| Income tax expense | 31.00M | 41.18M | 33.81M | 32.20M | 26.01M |
| Total revenue | 997.40M | 987.17M | 916.53M | 835.48M | 556.98M |
| Total operating expenses | 245.00M | 321.57M | 206.06M | 232.55M | 171.13M |
| Cost of revenue | 585.30M | 552.12M | 520.60M | 499.28M | 310.48M |
| Total other income expense net | -242.40000M | 27.51M | 24.14M | -44.11600M | 11.60M |
| Discontinued operations | - | - | - | - | - |
| Net income from continuing ops | - | - | - | - | - |
| Net income applicable to common shares | -106.30000M | - | - | - | - |
| Preferred stock and other adjustments | - | - | - | - | - |
| Breakdown | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
| Total assets | 1663.00M | 1790.92M | 1792.93M | 1882.88M | 818.90M |
| Intangible assets | 455.50M | 476.68M | 491.11M | 509.17M | 140.27M |
| Earning assets | - | - | - | - | - |
| Other current assets | 11.10M | 15.78M | 15.12M | 22.59M | 11.50M |
| Total liab | 938.70M | 857.26M | 903.47M | 1035.51M | 430.12M |
| Total stockholder equity | 724.30M | 933.67M | 889.46M | 847.37M | 388.78M |
| Deferred long term liab | - | - | - | - | - |
| Other current liab | 92.80M | 134.90M | 99.54M | 117.58M | 60.85M |
| Common stock | 630.40M | 679.55M | 679.55M | 679.55M | 195.56M |
| Capital stock | - | - | - | - | - |
| Retained earnings | 71.80M | 234.78M | 193.04M | 151.40M | 178.04M |
| Other liab | - | - | - | - | - |
| Good will | 444.50M | 639.20M | 625.02M | 621.25M | 210.54M |
| Other assets | - | - | - | - | - |
| Cash | 53.40M | 57.08M | 53.35M | 59.43M | 42.59M |
| Cash and equivalents | - | - | - | - | - |
| Total current liabilities | 215.60M | 248.18M | 213.00M | 258.79M | 132.84M |
| Current deferred revenue | - | - | - | - | - |
| Net debt | 517.00M | 449.08M | 521.73M | 602.22M | 235.16M |
| Short term debt | 28.80M | 22.68M | 30.92M | 37.08M | 28.62M |
| Short long term debt | - | - | - | - | - |
| Short long term debt total | 570.40M | 506.16M | 575.09M | 661.65M | 277.75M |
| Other stockholder equity | - | - | - | - | - |
| Property plant equipment | - | - | - | - | - |
| Total current assets | 499.40M | 494.54M | 496.58M | 558.70M | 356.45M |
| Long term investments | - | - | - | - | - |
| Net tangible assets | - | - | - | - | - |
| Short term investments | - | - | - | - | - |
| Net receivables | 200.70M | 196.95M | 184.89M | 202.62M | 148.51M |
| Long term debt | - | - | - | - | - |
| Inventory | 234.20M | 224.73M | 243.22M | 274.05M | 153.84M |
| Accounts payable | 94.00M | 90.60M | 82.54M | 104.13M | 57.67M |
| Total permanent equity | - | - | - | - | - |
| Noncontrolling interest in consolidated entity | - | - | - | - | - |
| Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
| Accumulated other comprehensive income | 22.10M | 19.33M | 16.87M | 16.42M | 15.19M |
| Additional paid in capital | - | - | - | - | - |
| Common stock total equity | - | - | - | - | - |
| Preferred stock total equity | - | - | - | - | - |
| Retained earnings total equity | - | - | - | - | - |
| Treasury stock | - | - | - | - | - |
| Accumulated amortization | - | - | - | - | - |
| Non currrent assets other | - | 1.71M | 6.53M | 5.94M | 4.21M |
| Deferred long term asset charges | - | - | - | - | - |
| Non current assets total | 1163.60M | 1355.57M | 1358.73M | 1355.53M | 485.40M |
| Capital lease obligations | - | - | - | - | - |
| Long term debt total | - | - | - | - | - |
| Breakdown | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
| Investments | - | -0.51100M | -33.96300M | -801.37000M | -105.87600M |
| Change to liabilities | - | - | - | - | - |
| Total cashflows from investing activities | -50.20000M | -0.51100M | -33.96300M | -801.37000M | -105.87600M |
| Net borrowings | - | - | - | - | - |
| Total cash from financing activities | -77.10000M | -143.31400M | -155.38600M | 725.37M | 49.84M |
| Change to operating activities | - | - | - | - | - |
| Net income | -106.30000M | 99.81M | 97.92M | 28.04M | 60.97M |
| Change in cash | -4.63400M | 4.68M | -6.07300M | 16.83M | 12.61M |
| Begin period cash flow | 58.03M | 50.60M | 59.43M | 42.59M | 29.99M |
| End period cash flow | 53.40M | 57.08M | 50.60M | 59.43M | 42.59M |
| Total cash from operating activities | 122.20M | 150.30M | 182.32M | 91.98M | 68.73M |
| Issuance of capital stock | - | - | - | 479.65M | 75.70M |
| Depreciation | 58.70M | 51.99M | 48.06M | 36.52M | 18.57M |
| Other cashflows from investing activities | -25.90000M | -0.02500M | -19.81600M | 0.30M | -3.34600M |
| Dividends paid | 56.70M | 57.06M | 54.95M | 39.69M | 25.49M |
| Change to inventory | -8.30000M | -18.83400M | 26.68M | -35.66600M | -20.37000M |
| Change to account receivables | -4.10000M | -19.97600M | 18.32M | -9.47800M | -14.85800M |
| Sale purchase of stock | -49.20000M | - | 0.00000M | -9.94300M | -1.94400M |
| Other cashflows from financing activities | -18.60000M | -21.93300M | -22.88700M | -33.36500M | -15.06800M |
| Change to netincome | - | - | - | - | - |
| Capital expenditures | 20.20M | 20.04M | 12.41M | 13.69M | 5.96M |
| Change receivables | - | - | - | - | - |
| Cash flows other operating | - | - | - | - | - |
| Exchange rate changes | - | - | - | - | - |
| Cash and cash equivalents changes | - | - | - | - | - |
| Change in working capital | -28.50000M | -7.56700M | 24.92M | -37.72100M | -14.19900M |
| Stock based compensation | - | - | - | - | - |
| Other non cash items | 198.30M | 6.07M | 11.43M | 65.14M | 3.39M |
| Free cash flow | 102.00M | 130.26M | 169.91M | 65.54M | 62.77M |
Sector: Consumer Cyclical Industry: Auto Parts
| Company | Change (AUD) | Price (AUD) | Trailing PE (x) | Forward PE (x) | Price Sales TTM (x) | Price to Book Value (x) | Enterprise Value to Revenue (x) | Enterprise Value to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| AOV Amotiv Ltd |
-0.08 1.15% | 6.90 | - | 8.68 | 0.94 | 1.36 | 1.48 | 79.84 |
| ARB ARB Corporation Ltd |
-0.54 2.31% | 22.81 | 22.11 | 19.92 | 2.71 | 2.73 | 2.74 | 12.51 |
| SNL Supply Network Ltd |
-1.29 3.59% | 34.67 | 34.41 | 25.45 | 3.94 | 9.47 | 3.89 | 20.53 |
| PWH PWR Holdings Ltd |
-0.07 0.72% | 9.61 | 90.09 | 41.49 | 6.75 | 9.48 | 7.22 | 36.38 |
| SFC Schaffer Corporation Ltd |
0.34 1.76% | 19.68 | 16.36 | 7.72 | 1.28 | 1.14 | 1.51 | 7.44 |
Amotiv Limited manufactures, imports, distributes, and sells automotive products in Australia, New Zealand, Thailand, rest of Asia, the United States, and internationally. It operates through 4WD Accessories & Trailering; Lighting, Power & Electrical; Powertrain & Undercar segments. The 4WD Accessories & Trailering segment manufactures, markets, and distributes towing, trailering, functional accessories, and associated products for the automotive aftermarket and original equipment manufacturer customers. The Lighting, Power & Electrical segment offers automotive electrical, lighting, and associated products, as well as power management solutions for various types of vehicles for the automotive aftermarket and original equipment manufacturer customers. The Powertrain & Undercar segment manufactures, markets, and distributes automotive and heavy-duty filters for cars, fuel pumps, clutches, brakes, gaskets, pumps, electronic devices, trucks, and agricultural and mining equipment, as well as associated products and accessories for the automotive aftermarket. The company was formerly known as GUD Holdings Limited and changed its name to Amotiv Limited in June 2024. Amotiv Limited was incorporated in 1958 and is based in Melbourne, Australia.
144 Moray Street, Melbourne, VIC, Australia, 3025
| Name | Title | Year Born |
|---|---|---|
| Mr. Graeme Whickman M.A.I.C.D. | CEO, MD & Director | NA |
| Mr. Martin A. Fraser B Bus, EMBA, F.C.A., GAICD | Chief Financial Officer | NA |
| Ms. Anne Mustow B.Com., L.L.B. | Company Secretary & General Counsel | NA |
| Ms. Barbara Harrison | Chief People Officer | NA |
| Mr. Martin A. Fraser B Bus, EMBA, F.C.A., GAICD | Chief Commercial Officer | NA |
| Mr. Aaron Boyd Canning BCom(Hons), CA, FCCA, GAICD | Chief Financial Officer | NA |
| Mr. David Cecil M.B.A. | Chief Growth & Transformation Officer | NA |
Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.
Please wait processing your request...