Create Free Account

By creating account you will get access to hot stocks & personalised emails

Corporate Travel Managment Ltd

Consumer Cyclical AU CTD

13.15AUD
0.52(4.12%)

Last update at 2024-11-13T05:10:00Z

Day Range

12.4213.15
LowHigh

52 Week Range

10.6921.04
LowHigh

Fundamentals

  • Previous Close 12.63
  • Market Cap1786.64M
  • Volume887238
  • P/E Ratio21.05
  • Dividend Yield2.40%
  • EBITDA136.50M
  • Revenue TTM710.42M
  • Revenue Per Share TTM4.87
  • Gross Profit TTM 252.29M
  • Diluted EPS TTM0.58

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 104.42M 1.53M -75.60300M -11.75300M 120.94M
Minority interest -1.19600M 2.34M 15.40M 19.25M 23.92M
Net income 77.57M 3.10M -55.35100M -8.18500M 86.23M
Selling general administrative 423.95M 287.39M 192.77M 245.75M 261.10M
Selling and marketing expenses - - - - -
Gross profit 640.87M 365.79M 165.32M 100.41M 442.39M
Reconciled depreciation 55.23M 44.42M 40.86M 42.51M 20.35M
Ebit 105.43M 2.44M -72.61400M 21.51M 123.70M
Ebitda 160.66M 46.86M -31.75700M 64.02M 144.05M
Depreciation and amortization 55.23M 44.42M 40.86M 42.51M 20.35M
Non operating income net other - - - - -
Operating income 102.66M -3.54400M -97.48100M -2.95600M 123.70M
Other operating expenses 255.66M 158.54M 99.50M 105.04M 325.78M
Interest expense 1.01M 0.90M 1.73M 9.62M 2.77M
Tax provision 25.65M 0.77M -19.01800M -1.12900M 31.47M
Interest income 2.42M 2.22M 3.08M 9.62M 2.77M
Net interest income -2.55600M -2.30300M -1.72800M -9.62000M -2.76500M
Extraordinary items - 0.00000M -1.17600M - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 25.65M 0.77M -19.01800M -1.12900M 31.47M
Total revenue 650.40M 375.33M 173.49M 314.39M 442.39M
Total operating expenses 543.58M 375.31M 263.35M 328.39M 325.78M
Cost of revenue 9.52M 9.54M 8.18M 213.99M 225.39M
Total other income expense net 9.69M 13.36M 25.70M 11.87M -2.76500M
Discontinued operations - - -1.17600M -1.17600M -1.17600M
Net income from continuing ops 78.77M 0.76M -56.58500M -10.62400M 89.47M
Net income applicable to common shares 77.57M 3.10M -55.35100M -8.18500M 86.23M
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 1682.79M 1722.85M 1507.17M 1135.75M 763.52M
Intangible assets 107.61M 108.23M 109.43M 756.92M 46.25M
Earning assets - - - - -
Other current assets 9.35M 9.74M 9.83M 5.80M 16.44M
Total liab 492.09M 535.23M 425.78M 284.29M 205.43M
Total stockholder equity 1174.88M 1172.69M 1067.95M 836.06M 538.83M
Deferred long term liab - 0.26M 0.47M - -
Other current liab 88.50M 468.64M 348.40M 191.01M 135.20M
Common stock 903.32M 929.40M 927.40M 744.58M 375.31M
Capital stock 903.32M 929.40M 927.40M 744.58M 375.31M
Retained earnings 179.99M 152.57M 91.09M 87.99M 143.34M
Other liab - 6.63M 8.80M 15.01M 18.01M
Good will 900.18M 901.36M 859.19M 678.25M 478.21M
Other assets - 31.79M 35.38M 29.20M 6.32M
Cash 134.77M 150.99M 142.05M 99.02M 92.84M
Cash and equivalents - 12.34M 15.52M 6.19M 2.40M
Total current liabilities 416.91M 500.36M 379.38M 232.09M 143.00M
Current deferred revenue 23.87M -10.16400M -12.58900M -172.85900M -8.67200M
Net debt -95.98900M -112.57600M -93.70200M -52.63700M -39.74800M
Short term debt 9.75M 10.16M 10.75M 9.19M 8.67M
Short long term debt - - - - -
Short long term debt total 38.78M 38.41M 48.35M 46.38M 53.09M
Other stockholder equity - -1081.97300M -1018.49200M -832.57500M -518.65900M
Property plant equipment - 45.29M 54.01M 51.68M 58.92M
Total current assets 559.00M 628.64M 441.57M 290.67M 173.82M
Long term investments 6.81M 7.54M 7.58M 7.27M -
Net tangible assets - 163.09M 99.33M 79.14M 14.38M
Short term investments - - - - 0.00000M
Net receivables 406.41M 464.54M 281.06M 175.43M 64.53M
Long term debt - 0.00000M 0.00000M 0.00000M 0.00000M
Inventory 8.47M 1.87M 1.42M 0.88M 0.88M
Accounts payable 294.80M 31.72M 32.82M 204.75M 7.80M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 91.57M 90.71M 49.45M 3.48M 20.17M
Additional paid in capital - - - - -
Common stock total equity - - - - 375.31M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 107.61M 0.26M 0.47M 0.40M -583.37700M
Deferred long term asset charges - - - - -
Non current assets total 1123.78M 1094.21M 1065.60M 845.07M 589.70M
Capital lease obligations 38.78M 38.41M 48.35M 46.38M 53.09M
Long term debt total - 28.25M 37.60M 37.19M 44.42M
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 -45.70500M -114.71300M -0.88600M -45.68500M -71.96100M
Change to liabilities 87.32M 92.46M 44.23M -224.63100M 25.51M
Total cashflows from investing activities -45.70500M -114.71300M -289.38800M -45.68500M -71.96100M
Net borrowings -11.63900M -9.30200M -9.31500M -54.14900M -8.42600M
Total cash from financing activities -27.73500M 88.92M 359.08M -74.60100M -9.48600M
Change to operating activities 0.30M -1.85400M 3.15M 0.22M -0.54600M
Net income 77.57M 3.10M -55.35100M -8.18500M 86.23M
Change in cash 8.93M 43.04M 6.17M -45.94800M 54.49M
Begin period cash flow 142.05M 99.02M 92.84M 138.79M 84.30M
End period cash flow 150.99M 142.05M 99.02M 92.84M 138.79M
Total cash from operating activities 80.30M 73.92M -60.35600M 79.25M 133.48M
Issuance of capital stock - 100.00M 379.83M - 40.02M
Depreciation 31.60M 24.52M 23.24M 26.93M 20.35M
Other cashflows from investing activities -8.88900M -88.74900M -274.04100M -23.46000M -45.05300M
Dividends paid 16.10M 16.10M 16.10M 26.46M 45.27M
Change to inventory -0.44400M -0.45600M 0.17M 0.17M 0.17M
Change to account receivables -162.24000M -73.00200M -99.80300M 286.89M -7.46400M
Sale purchase of stock 0.00000M -2.10800M -11.11500M -0.01000M -0.79600M
Other cashflows from financing activities -11.63900M -8.97100M -9.63200M -1.73100M 203.53M
Change to netincome 7.12M 2.20M 4.48M 0.54M 6.60M
Capital expenditures 4.27M 4.28M 15.35M 22.23M 26.91M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -162.68400M -73.45800M -99.63500M 286.89M -0.34200M
Stock based compensation 4.58M 8.39M 5.55M -4.16000M -
Other non cash items -28.87200M 46.29M -28.24800M 60.50M -106.58300M
Free cash flow 76.03M 69.64M -75.70300M 57.02M 106.57M

Peer Comparison

Sector: Consumer Cyclical Industry: Travel Services

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)
CTD
Corporate Travel Managment Ltd		 0.52 4.12% 13.15 21.05 16.53 2.51 1.51 2.37 9.39
FLT
Flight Centre Ltd		 0.20 1.22% 16.63 32.24 16.21 1.32 2.92 1.23 7.41
WEB
Webjet Ltd		 -0.03 0.69% 4.32 24.88 22.68 3.52 1.74 2.56 6.27
HLO
Helloworld Ltd		 0.01 0.52% 1.93 9.74 16.56 1.39 0.90 3.63 42.70
JAY
Jayride Group Ltd		 - -% 0.007 - - 0.40 4.12 0.45 -6.7928

Reports Covered

Stock Research & News

View All

Profile

Corporate Travel Management Limited, a travel management solutions company, manages the procurement and delivery of travel services in Australia and New Zealand, North America, Asia, and Europe. . The company provides corporate travels, meetings and event travel management, resources travel, sports travel, leisure travel, loyalty travel, and wholesale travel services, as well as accommodation agency services. Corporate Travel Management Limited was founded in 1994 and is based in Brisbane, Australia.

Corporate Travel Managment Ltd

180 Ann Street, Brisbane, QLD, Australia, 4000

Key Executives

Name Title Year Born
Mr. Jamie Michael Pherous B.Com., BCom, CA MD & Exec. Director NA
Mr. Cale Bennett Global Chief Financial Officer NA
Ms. Laura Ruffles M.B.A., MBA Global COO & Exec. Director NA
Mr. Fai Wah Lo Chief Exec. Officer of Asia 1971
Ms. Debbie Carling Chief Exec. Officer of UK/Europe NA
Mr. Greg McCarthy Chief Exec. Officer of Australia & New Zealand NA
Mr. Kevin O'Malley Chief Exec. Officer of North America NA
Mr. Michael P. Kubasik CTC Global Chief Technology Officer NA
Mr. Paul Healy Global Chief Information Officer NA
Ms. Shelley Sorrenson BJus, LLB, MAICD Global Chief Legal Officer & Company Sec. 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.

Our Company

Useful Links

Contact Us

ISO Certified Market Research

Kalkine Solutions Private Limited, authorized representative of Kalkine Pty Ltd, holds ISO 27001:2022 certification bearing Certificate No.- IC-IS-2404072

Our Company

Useful Links

Contact Us

Disclaimer

The information given by Kalkine Pty Ltd ABN34 154 808 312 (Australian Financial Services License Number 425376) on this website is general information or advice only.

It does not take into account any of your personal objectives, circumstances or needs. Choosing an investment is an important decision. If you do not feel confident making a decision based on the recommendations Kalkine has made in our reports, you should consider obtaining personal advice from an authorised adviser.

There may be a product disclosure statement or other offer document for the securities and financial products we write about in Kalkine Reports. You should obtain a copy of the product disclosure statement or offer document before making any decision about whether to acquire the security or product. Terms & Conditions have been provided for our services, please go through them and also read our Financial Services Guide.

Our website may contain information on past performance of particular investments. Past performance is not an indicator of future performance. Hypothetical returns may not reflect actual performance. Any displays of potential investment opportunities are for sample purposes only and may not actually be available to investors.

The information on the website does not constitute an offer to sell securities or a solicitation of an offer to buy securities. Our reports contain general recommendations to invest in securities.

Copyright 2024 Krish Capital Pty. Ltd. All rights reserved. No part of this website, or its content, may be reproduced in any form without our prior consent.