Create Free Account

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

Count Limited

Industrials AU CUP

0.67AUD
-(-%)

Last update at 2024-09-05T06:10:00Z

Day Range

0.660.68
LowHigh

52 Week Range

0.480.71
LowHigh

Fundamentals

  • Previous Close 0.67
  • Market Cap102.97M
  • Volume74446
  • P/E Ratio12.20
  • Dividend Yield6.15%
  • EBITDA6.05M
  • Revenue TTM94.03M
  • Revenue Per Share TTM0.86
  • Gross Profit TTM 25.87M
  • Diluted EPS TTM0.05

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 8.70M 8.30M 9.56M 19.46M 4.51M
Minority interest -2.38900M -2.24300M 10.65M 9.39M 6.23M
Net income 5.10M 5.11M 4.94M 15.86M 2.96M
Selling general administrative 71.25M 30.82M 57.56M 56.80M 54.57M
Selling and marketing expenses - 1.03M 1.11M 0.79M 0.85M
Gross profit 25.87M 34.70M 72.78M 23.52M 95.19M
Reconciled depreciation 6.70M 6.46M 5.51M 5.37M 2.29M
Ebit 11.19M 9.37M 10.65M 20.57M 5.92M
Ebitda 17.89M 15.82M 16.16M 25.93M 8.21M
Depreciation and amortization 6.70M 6.46M 5.51M 5.37M 2.29M
Non operating income net other - - - - -
Operating income 3.23M 3.36M 4.90M 6.86M 5.92M
Other operating expenses 81.72M 75.93M 69.95M 62.20M 64.96M
Interest expense 1.06M 1.07M 1.06M 1.11M 0.34M
Tax provision 1.21M 0.94M 2.48M 2.02M 1.55M
Interest income - - 0.05M 1.23M 1.29M
Net interest income -1.06300M -1.06900M -1.00600M -1.10800M -0.26700M
Extraordinary items - - - - 0.00000M
Non recurring - - - - -
Other items - - - - -
Income tax expense 1.21M 0.94M 2.48M 2.02M 1.55M
Total revenue 91.48M 76.87M 72.78M 76.27M 95.19M
Total operating expenses 95.10M 89.47M 75.62M 77.59M 64.96M
Cost of revenue 65.61M 42.17M 42.17M 52.75M 47.71M
Total other income expense net 6.68M 15.51M 13.40M 21.73M -1.41200M
Discontinued operations - - - - -
Net income from continuing ops 7.49M 7.36M 7.08M 17.45M 2.96M
Net income applicable to common shares 5.10M 5.11M 4.94M 15.86M 1.64M
Preferred stock and other adjustments - - - - -
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
Total assets 392.51M 428.53M 416.66M 354.02M 77.41M
Intangible assets 17.88M 16.17M 9.18M 8.30M 33.17M
Earning assets - - - - -
Other current assets 130.05M 254.02M 272.74M 209.73M 3.52M
Total liab 303.05M 340.06M 334.84M 275.91M 16.07M
Total stockholder equity 74.70M 75.35M 71.17M 68.72M 55.11M
Deferred long term liab - - - - -
Other current liab 158.46M 277.87M 291.06M 226.17M 1.30M
Common stock 121.54M 123.15M 123.15M 123.06M 121.58M
Capital stock 121.54M 123.15M 123.15M 123.06M 121.58M
Retained earnings 1.58M 0.10M -4.21700M -6.43500M -19.41200M
Other liab 112.31M 35.70M 22.40M 26.02M 1.84M
Good will 36.70M 36.17M 27.34M 28.44M 28.44M
Other assets 3.39M 38.10M 23.35M 25.92M 1.22M
Cash 21.67M 21.54M 26.24M 25.84M 10.26M
Cash and equivalents 21.67M 21.54M 26.24M 25.84M 10.26M
Total current liabilities 166.59M 285.63M 299.73M 236.47M 13.00M
Current deferred revenue 1.55M 2.04M 1.33M 2.44M 5.39M
Net debt 7.18M 1.70M -7.47800M -5.74900M -8.50300M
Short term debt 4.70M 4.50M 6.05M 6.68M 0.53M
Short long term debt 1.68M 0.91M 2.61M 3.35M 0.53M
Short long term debt total 28.85M 23.24M 18.76M 20.09M 1.75M
Other stockholder equity -51.73400M -51.30900M -51.18000M -51.41400M -47.68300M
Property plant equipment 13.94M 15.66M 17.11M 18.03M 3.70M
Total current assets 182.33M 300.21M 321.45M 255.71M 25.71M
Long term investments 25.95M 22.21M 18.24M 17.63M 13.61M
Net tangible assets 20.13M 23.02M 34.66M 31.98M 21.94M
Short term investments - - - - -
Net receivables 26.16M 21.10M 16.68M 18.62M 11.93M
Long term debt 15.65M 8.89M 1.72M 1.37M 1.23M
Inventory 4.46M 0.00000M 5.79M 1.52M -
Accounts payable 1.87M 1.22M 1.29M 1.18M 5.79M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -48.41100M -47.89600M -47.76700M -47.91300M -47.06200M
Additional paid in capital - - - - -
Common stock total equity - - - 123.06M 121.58M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - -3.41300M -3.50100M -4.98300M
Accumulated amortization - - - - -
Non currrent assets other 112.32M 36.21M 22.33M 45.67M 0.67M
Deferred long term asset charges - - - - -
Non current assets total 210.18M 128.31M 95.21M 98.32M 51.70M
Capital lease obligations 11.51M 13.44M 14.44M 15.37M -
Long term debt total 24.15M 18.74M 12.71M 13.41M 1.23M
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 0.58M -1.20700M 1.67M -1.52000M -2.96500M
Change to liabilities 3.01M 1.97M -1.35100M 1.70M 0.79M
Total cashflows from investing activities 0.58M -10.11500M -1.60600M 4.91M -4.04200M
Net borrowings 4.65M 2.49M -3.04200M 0.43M 0.55M
Total cash from financing activities -2.91800M -2.88400M -7.59300M -1.75800M -2.64700M
Change to operating activities -0.72400M -0.93000M -0.50800M -0.46600M 0.44M
Net income 5.10M 5.11M 4.94M 15.86M 1.64M
Change in cash 0.13M -4.69900M 0.40M 15.58M -0.74000M
Begin period cash flow 21.54M 26.24M 25.84M 10.26M 11.00M
End period cash flow 21.67M 21.54M 26.24M 25.84M 10.26M
Total cash from operating activities 2.46M 8.30M 9.60M 12.44M 5.95M
Issuance of capital stock - - - - -
Depreciation 6.33M 6.16M 5.40M 5.32M 2.24M
Other cashflows from investing activities 3.59M 1.49M 0.98M 0.81M 0.81M
Dividends paid 5.86M 5.37M 4.55M 3.29M 3.19M
Change to inventory 0.02M 0.28M 0.72M -2.73000M -2.73500M
Change to account receivables -6.83600M -1.93400M 0.79M -1.37300M 0.88M
Sale purchase of stock -1.70700M -1.70700M - - -
Other cashflows from financing activities -3.12100M 7.49M -2.04200M 1.92M 0.23M
Change to netincome -2.48400M -1.05500M 0.34M -9.59700M -0.47300M
Capital expenditures 3.00M 0.96M 1.44M 1.78M 0.96M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -6.83600M -1.93400M 0.79M -1.37300M 0.88M
Stock based compensation 0.01M -0.14600M 0.19M 0.12M -0.00800M
Other non cash items -8.96600M -2.96700M -0.74200M -8.74700M 1.50M
Free cash flow -0.54000M 7.34M 8.15M 10.65M 4.99M

Peer Comparison

Sector: Industrials Industry: Specialty Business 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)
CUP
Count Limited		 - -% 0.67 12.20 - 0.99 1.24 1.15 5.93
BXB
Brambles Ltd		 0.23 1.27% 18.37 19.83 17.04 3.30 4.57 4.07 13.72
IPH
IPH Ltd		 -0.02 0.33% 6.07 23.68 12.52 2.92 2.47 3.73 12.06
MAD
Mader Group Ltd		 -0.02 0.38% 5.19 29.33 16.37 1.76 9.01 1.83 14.26
SIQ
SmartGroup Corporation Ltd		 0.25 2.91% 8.85 17.33 19.12 5.42 5.62 5.61 14.18

Reports Covered

Stock Research & News

View All

Profile

Count Limited, together with its subsidiaries, provides accounting, business advisory, and financial planning services in Australia. The company operates through Accounting, Financial Planning, Financial Services, and Other segments. It offers tax, assurance, audit, and corporate advisory services; financial planning; loans commission, and leasing commission services; and information technology, legal, conference, and insurance services. The company was formerly known as CountPlus Limited and changed its name to Count Limited in May 2023. Count Limited was founded in 2006 and is based in Sydney, Australia.

Count Limited

45 Clarence Street, Sydney, NSW, Australia, 2000

Key Executives

Name Title Year Born
Mr. Laurent Toussaint Chief Financial & Operating Officer and Joint Company Sec. NA
Mr. Andrew Kennedy Chief Advice Officer of Count Financial NA
Mr. Hugh Humphrey CEO, MD & Director NA
Mr. Doug Richardson Joint Company Sec. NA
Mr. Keith Leung Chief Financial Officer NA
Ms. Raelene Hinchliffe Group Head of People & Culture NA
Ms. Lisa Chambers Group Chief Risk Officer NA
Ms. Sarah Little Head of Integration NA
Mr. Douglas Richardson Company Secretary NA
Mr. Keith Leung Chief Financial Officer 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.