Big River Industries Ltd

Basic Materials AU BRI

1.275AUD
-0.005(0.39%)

Last update at 2024-12-19T05:11:00Z

Day Range

1.271.28
LowHigh

52 Week Range

1.232.15
LowHigh

Fundamentals

  • Previous Close 1.28
  • Market Cap110.14M
  • Volume9834
  • P/E Ratio14.33
  • Dividend Yield3.08%
  • EBITDA22.13M
  • Revenue TTM414.93M
  • Revenue Per Share TTM4.95
  • Gross Profit TTM 123.29M
  • Diluted EPS TTM0.09

Analyst Recommendations

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Income before tax 31.75M 31.36M 0.45M 6.29M 5.50M
Minority interest - - - - -
Net income 22.18M 21.27M 1.82M 4.44M 4.44M
Selling general administrative 63.55M 53.33M 52.74M 47.65M 43.25M
Selling and marketing expenses 7.32M 6.99M 6.46M 6.14M 6.04M
Gross profit 123.29M 110.02M 82.13M 71.49M 59.61M
Reconciled depreciation 13.85M 12.24M 9.42M 8.34M 2.67M
Ebit 35.49M 33.02M 10.48M 7.87M 6.49M
Ebitda 49.34M 45.27M 19.89M 16.22M 9.15M
Depreciation and amortization 13.85M 12.24M 9.42M 8.34M 2.67M
Non operating income net other - - - - -
Operating income 37.01M 34.83M 12.39M 8.93M 6.49M
Other operating expenses 239.41M 223.81M 124.84M 114.34M 210.67M
Interest expense 3.83M 2.44M 1.26M 1.59M 1.01M
Tax provision 9.58M 10.09M -1.37082M 1.85M 1.64M
Interest income 4.79M 3.22M 1.93M 2.29M 1.01M
Net interest income -4.79300M -3.22400M -1.93333M -1.59398M -1.01307M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 9.58M 10.09M -1.37082M 1.85M 1.64M
Total revenue 449.45M 409.26M 281.38M 248.83M 217.69M
Total operating expenses 86.28M 75.19M 69.73M 62.65M 52.59M
Cost of revenue 326.16M 299.25M 199.25M 177.34M 158.08M
Total other income expense net -0.46600M -0.24900M -10.01588M -0.24667M -0.98682M
Discontinued operations - - - - -
Net income from continuing ops 22.18M 21.27M 1.82M 4.44M 3.86M
Net income applicable to common shares 22.18M 21.27M 1.82M 4.44M 3.86M
Preferred stock and other adjustments - - - - -
Breakdown 2024-06-30 2023-06-30 2022-06-30 2021-06-30 2020-06-30
Type yearly yearly yearly yearly yearly
Date 2024-06-30 2023-06-30 2022-06-30 2021-06-30 2020-06-30
Total assets 286.69M 275.60M 261.24M 209.77M 170.30M
Intangible assets 13.67M 13.22M 13.93M 8.46M 2.52M
Earning assets - - - - -
Other current assets 1.43M 0.13M 0.14M 0.14M 0.45M
Total liab 167.44M 154.89M 148.82M 115.08M 98.57M
Total stockholder equity 119.25M 120.71M 112.42M 94.69M 71.73M
Deferred long term liab - 0.07M 0.10M 0.13M 0.15M
Other current liab 23.11M 32.45M 31.57M 19.66M 1.42M
Common stock 102.78M 98.52M 96.67M 93.41M 69.29M
Capital stock 102.78M 98.52M 96.67M 93.41M 69.29M
Retained earnings 18.51M 22.17M 15.42M 1.10M 2.80M
Other liab - 4.11M 5.11M 6.15M 3.16M
Good will 53.09M 47.55M 44.50M 35.35M 27.06M
Other assets - 0.47M 0.12M 5.21M 2.96M
Cash 20.48M 34.29M 19.80M 7.85M 8.71M
Cash and equivalents - - - - -
Total current liabilities 80.34M 89.55M 90.28M 64.29M 53.31M
Current deferred revenue 2.17M 2.32M 2.32M 2.32M 11.06M
Net debt 58.25M 38.13M 43.97M 45.34M 41.48M
Short term debt 9.85M 11.19M 10.33M 8.55M 8.09M
Short long term debt - 2.62M 2.54M 1.40M 2.82M
Short long term debt total 78.73M 72.42M 63.76M 53.19M 50.19M
Other stockholder equity - -120.68700M -112.08900M -94.50500M -72.08249M
Property plant equipment - 49.36M 43.45M 43.34M 46.30M
Total current assets 150.91M 165.00M 159.34M 117.54M 91.62M
Long term investments - - - - -
Net tangible assets - 60.02M 54.09M 51.01M 42.30M
Short term investments 0.29M 0.23M 0.11M 0.11M 0.14M
Net receivables 56.48M 59.92M 63.41M 53.97M 43.56M
Long term debt 46.00M 41.00M 36.00M 26.00M 25.85M
Inventory 72.52M 69.54M 72.81M 54.14M 38.21M
Accounts payable 45.21M 43.59M 46.05M 33.75M 32.74M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -2.04600M 0.02M 0.33M 0.19M -0.35025M
Additional paid in capital - - - - -
Common stock total equity - - - - 69.29M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 13.67M -110.05500M -101.78500M -87.01600M -75.72800M
Deferred long term asset charges - - - - -
Non current assets total 135.78M 110.60M 101.90M 92.22M 78.69M
Capital lease obligations 32.73M 28.80M 25.23M 25.79M 21.52M
Long term debt total - 61.23M 53.43M 44.64M 42.10M
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Investments -10.78300M -0.11300M -24.32607M -21.87048M -8.79623M
Change to liabilities 0.19M 2.91M -1.45970M 1.95M 1.30M
Total cashflows from investing activities -10.78300M -21.66500M -24.32607M -21.87048M -8.79623M
Net borrowings -4.91400M 2.15M -5.12469M 7.44M 5.36M
Total cash from financing activities -20.05700M -4.56000M 10.72M 12.12M 3.78M
Change to operating activities 0.02M -1.34400M 6.39M 0.20M 0.04M
Net income 22.18M 21.27M 1.82M 4.44M 3.86M
Change in cash 14.41M 10.81M 0.55M 5.20M -1.27527M
Begin period cash flow 17.26M 6.45M 5.90M 0.70M 1.97M
End period cash flow 31.67M 17.26M 6.45M 5.90M 0.70M
Total cash from operating activities 45.24M 37.16M 14.15M 14.93M 3.75M
Issuance of capital stock - - 20.41M 6.10M 1.65M
Depreciation 13.53M 11.92M 9.15M 8.24M 2.67M
Other cashflows from investing activities -6.44100M -15.43600M -22.13402M -19.77520M -6.52091M
Dividends paid -15.14300M -6.70000M -3.40878M -1.37432M 3.02M
Change to inventory 5.45M -14.72200M -4.55400M 0.40M 0.53M
Change to account receivables 1.28M 11.21M -7.38200M -0.73504M -3.95293M
Sale purchase of stock - -0.01000M -1.15236M -0.04186M -0.20934M
Other cashflows from financing activities -4.91400M 2.15M -4.97469M 19.77M 6.36M
Change to netincome 2.18M 1.31M 12.57M -0.47422M -0.02042M
Capital expenditures 1.64M 6.23M 2.19M 2.10M 2.28M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 6.73M -3.51200M -11.93600M -0.33676M -1.01204M
Stock based compensation 0.59M 0.91M 0.60M - -
Other non cash items 9.54M 3.98M 3.18M 2.58M -6.52340M
Free cash flow 43.60M 30.93M 11.95M 12.83M 1.47M

Peer Comparison

Sector: Basic Materials Industry: Lumber & Wood Production

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)
BRI
Big River Industries Ltd
-0.005 0.39% 1.27 14.33 7.17 0.27 0.93 0.41 5.51
MWY
Midway Ltd
0.03 2.15% 1.19 113.50 12.84 0.36 0.75 0.42 8.53

Reports Covered

Stock Research & News

Profile

Big River Industries Limited, together with its subsidiaries, engages in the manufacture, distribution, and retail of timber and building products in Australia and New Zealand. The company operates through two segments, Panels and Construction. It offers building materials, such as building products, pine framing, fibre cement, LVL, I-beams and laminated beams, structural and decorative hardwoods, plywood, sheet materials, timber moldings, particle board flooring, landscape and fencing supplies, timber flooring and decking, doors, door furniture, external timber cladding, builders' hardware, formwork materials, insulation, and others. The company also provides formwork products, such as formply, formwork LVL, PVC wall system, reinforcing products, and armourdeck steel decking, as well as formwork accessories; and bridge products, including engineered plywood bridge decking, girder beams, and structural kerbing. In addition, it offers flooring products comprising engineered wood panels, oak flooring, hardwood stair tread, prefinished and uncoated engineered timber, solid tongue and groove flooring; and flooring accessories consisting of trims/beading/scotia, foam and rubber flooring underlays, aluminum trims, floor coatings, adhesives, fixings/nails, and other products. Further, the company provides plywood products, such as anti-slip, structural appearance grade, hardwood, sound barrier fencing, structural, T&G ply flooring and roofing products, and V-grooved plywood and panelling products; MaxiWall, a walling panel from autoclaved aerated concrete and corrosion protected steel mesh; MaxiFloor, an autoclaved aerated concrete flooring product; and Armourcab, a decorative wood panelling. It sells its products to professional builders, formworkers, construction companies and building contractors in the residential, non-residential and infrastructure markets. Big River Industries Limited was incorporated in 2015 and is headquartered in Junction Hill, Australia.

Big River Industries Ltd

Trenayr Road, Junction Hill, NSW, Australia, 2460

Key Executives

Name Title Year Born
Mr. James Bernard Bindon MD, CEO & Director NA
Mr. John O'Connor A.C.M.A., B.Com. CFO & Company Sec. NA
Mr. Dave Nicol HR Mang. and Occupational Health & Safety Mang. NA
Mr. John Lorente MD, CEO & Director NA
Mr. John O'Connor A.C.M.A., B.Com. CFO & Company Secretary NA
Steph Bassett Head of People & Culture NA
Mr. John Lorente MD, CEO & Director NA
Mr. John O'Connor A.C.M.A., B.Com. CFO & Company Secretary NA
Steph Bassett Head of People & Culture NA
Mr. John Lorente MD, CEO & Director NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.