Create Free Account

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

IVE Group Ltd

Communication Services AU IGL

1.955AUD
-0.03(1.51%)

Last update at 2024-05-14T06:11:00Z

Day Range

1.922.00
LowHigh

52 Week Range

1.632.36
LowHigh

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 24.34M 39.35M 36.93M -6.96600M 44.82M
Minority interest - - - - -
Net income 17.15M 26.93M 29.48M -20.18900M 31.30M
Selling general administrative 148.93M 127.73M 115.60M 114.83M 112.69M
Selling and marketing expenses - - - - -
Gross profit 437.41M 353.70M 315.99M 326.81M 347.06M
Reconciled depreciation 48.71M 41.98M 47.20M 45.61M 22.73M
Ebit 38.11M 48.57M 49.58M 3.85M 54.85M
Ebitda 86.82M 90.55M 96.78M 49.46M 77.58M
Depreciation and amortization 48.71M 41.98M 47.20M 45.61M 22.73M
Non operating income net other - - - - -
Operating income 40.39M 48.51M 48.46M 0.38M 54.85M
Other operating expenses 578.81M 442.88M 364.56M 353.99M 693.64M
Interest expense 13.77M 9.22M 12.64M 10.81M 10.03M
Tax provision 7.20M 12.42M 12.26M 11.43M 13.52M
Interest income 0.46M 0.06M 0.52M 10.66M 9.84M
Net interest income -13.30700M -9.16200M -12.12700M -10.81200M -9.84000M
Extraordinary items - 0.00000M 4.80M -1.79100M -1.72400M
Non recurring - - - - -
Other items - - - - -
Income tax expense 7.20M 12.42M 12.26M 11.43M 13.52M
Total revenue 970.21M 758.98M 656.46M 691.54M 724.20M
Total operating expenses 451.31M 350.19M 314.86M 368.89M 316.51M
Cost of revenue 532.80M 405.28M 340.46M 364.73M 377.13M
Total other income expense net 2.84M 3.01M 0.72M 0.21M -10.03100M
Discontinued operations - - 4.80M -1.79100M -1.72400M
Net income from continuing ops 17.15M 26.93M 24.68M -18.39800M 31.30M
Net income applicable to common shares 17.15M 26.93M 29.48M -20.18900M 31.30M
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 675.28M 624.42M 600.76M 601.24M 530.55M
Intangible assets 20.74M 25.91M 24.39M 25.73M 20.00M
Earning assets - - - - -
Other current assets 4.21M 1.15M 1.70M 3.04M 3.95M
Total liab 481.72M 441.85M 424.10M 436.73M 324.75M
Total stockholder equity 193.56M 182.57M 176.66M 164.50M 205.81M
Deferred long term liab - - - - -
Other current liab 10.91M 15.35M 8.26M 5.80M 6.73M
Common stock 167.66M 148.88M 149.07M 156.50M 156.47M
Capital stock 167.66M 148.88M 149.07M 156.50M 156.47M
Retained earnings 23.11M 31.89M 27.78M 8.58M 49.83M
Other liab 14.56M 13.30M 11.31M 10.28M 19.76M
Good will 110.05M 107.38M 106.69M 116.68M 143.62M
Other assets 22.75M 20.01M 14.96M 15.29M 13.54M
Cash 44.86M 67.03M 106.47M 51.64M 31.50M
Cash and equivalents - - - - -
Total current liabilities 207.53M 205.99M 153.92M 148.52M 137.63M
Current deferred revenue 70.97M 65.80M 50.02M 46.01M 52.70M
Net debt 255.06M 191.65M 183.12M 263.74M 142.04M
Short term debt 40.29M 36.13M 30.73M 37.45M 6.19M
Short long term debt 3.61M 3.76M 2.79M 3.10M 3.04M
Short long term debt total 299.92M 258.68M 289.60M 315.38M 173.54M
Other stockholder equity -190.76900M -180.76500M -176.21200M -165.08400M -0.49300M
Property plant equipment 229.18M 206.00M 196.35M 225.34M 135.28M
Total current assets 292.40M 265.11M 258.37M 218.19M 218.13M
Long term investments - - - - -
Net tangible assets 62.77M 49.28M 45.58M 22.09M 42.20M
Short term investments 1.19M 3.49M 1.76M 1.76M -
Net receivables 137.24M 113.78M 100.41M 103.59M 113.59M
Long term debt 157.24M 130.20M 167.04M 159.09M 141.04M
Inventory 98.72M 74.16M 43.84M 56.27M 66.02M
Accounts payable 85.36M 88.72M 64.91M 59.26M 72.01M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 2.79M 1.81M -0.18500M -0.58200M -0.49300M
Additional paid in capital - - - - -
Common stock total equity - - - 156.50M 156.47M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 0.72M 2.55M -326.52800M -367.74900M 312.43M
Deferred long term asset charges - - - - -
Non current assets total 382.88M 359.31M 342.40M 383.04M 312.43M
Capital lease obligations 139.08M 124.72M 119.76M 142.43M 15.73M
Long term debt total 259.63M 222.55M 258.87M 277.94M 167.35M
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 -25.47500M -20.44000M -5.35400M -36.22900M -27.89200M
Change to liabilities -10.08900M 32.01M 13.18M -23.23900M 2.54M
Total cashflows from investing activities -25.47500M -20.44000M -1.07600M -36.22900M -30.41300M
Net borrowings -12.24900M -67.41700M -33.13800M -12.10700M 14.50M
Total cash from financing activities -20.00000M -90.61600M -50.85600M -23.75600M -10.36900M
Change to operating activities -3.01000M 0.21M 2.33M -1.86900M -0.64500M
Net income 17.15M 26.93M 29.06M -20.18900M 31.30M
Change in cash -22.17500M -39.43900M 54.83M 20.14M 9.18M
Begin period cash flow 67.03M 106.47M 51.64M 31.50M 22.32M
End period cash flow 44.86M 67.03M 106.47M 51.64M 31.50M
Total cash from operating activities 23.23M 71.68M 106.17M 78.95M 49.96M
Issuance of capital stock 18.56M - - - -
Depreciation 45.10M 38.94M 44.16M 43.21M 22.73M
Other cashflows from investing activities -14.10800M -4.69700M 8.43M -1.17700M -2.53600M
Dividends paid -25.93000M -22.19100M -10.28200M -11.41200M 23.85M
Change to inventory -18.56600M -26.87100M 12.46M 9.79M -18.90100M
Change to account receivables -19.61600M -12.04300M 0.73M 25.49M 3.98M
Sale purchase of stock 30.00M -0.18800M -7.43600M -7.43600M -
Other cashflows from financing activities -38.70100M -29.90100M -29.90400M 8.79M 18.48M
Change to netincome 8.65M 9.45M 1.38M 45.14M 8.97M
Capital expenditures 11.37M 15.74M 9.50M 10.39M 21.93M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -38.18200M -38.91400M 13.20M 35.28M -3.02400M
Stock based compensation 0.96M 1.54M 0.27M 0.12M -
Other non cash items -39.01900M 5.81M 32.94M 55.93M -54.03000M
Free cash flow 11.86M 55.93M 96.66M 68.56M -21.93500M

Fundamentals

  • Previous Close 1.99
  • Market Cap312.58M
  • Volume2457907
  • P/E Ratio22.56
  • Dividend Yield8.87%
  • EBITDA60.26M
  • Revenue TTM973.63M
  • Revenue Per Share TTM6.39
  • Gross Profit TTM 214.53M
  • Diluted EPS TTM0.09

Peer Comparison

Sector: Communication Services Industry: Advertising Agencies

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)
IGL
IVE Group Ltd		 -0.03 1.51% 1.96 22.56 7.14 0.32 1.68 0.63 7.04
OML
oOh!Media Ltd		 -0.035 2.11% 1.62 28.75 15.87 1.42 1.24 2.67 6.92
EGG
Enero Group Ltd		 -0.03 1.76% 1.67 5.06 0.08 0.21 0.85 0.17 1.83
GTN
Gtn Ltd		 0.005 1.16% 0.43 21.50 5.47 0.51 0.42 0.50 4.46
PPL
Pureprofile Ltd		 - -% 0.02 - - 0.59 5.22 0.62 12.96

Reports Covered

Stock Research & News

View All

Profile

IVE Group Limited engages in the marketing business in Australia. The company provides conceptual and creative design across print, mobile, and interactive media; and personalized communications, including marketing automation, marketing mail, publication mail, e-communications, and multi-channel solutions. It also prints and distributes catalogues, magazines, marketing, and corporate communications materials and stationery; and manufactures point-of-sale display material and large format banners for retail applications. In addition, the company provides data analytics, customer experience strategy, and CRM; and outsourced communication solutions for large organizations, such development of customized multi-channel management models covering creative and digital services, supply chain optimization, inventory management, warehousing, and logistics. It serves various industry sectors comprising financial services, publishing, retail, communications, property, clubs and associations, not-for-profit, utilities, manufacturing, education, and government. The company was founded in 1921 and is based in Homebush, Australia.

IVE Group Ltd

350-374 Parramatta Road, Homebush, NSW, Australia, 2140

Key Executives

Name Title Year Born
Mr. Geoff Bruce Selig Exec. Chairman NA
Mr. Matthew Aitken Chief Exec. Officer NA
Mr. Darren Dunkley CFO & Joint Company Sec. NA
Mr. Paul Stephen Selig Exec. Director NA
Mr. Rob Draper Chief Marketing Officer NA
Matthew Paule Chief Product Officer NA
Mr. Glen Draper Chief Exec. Officer of Integrated Marketing & Creative Services NA
Mr. Clifford Douglas John Brigstocke Chief Exec. Officer of Production & Distribution NA
Mr. Sean Smith Chief Exec. Officer of Data-Driven Communications NA
Mr. Darryl Meyer Chief Exec. Officer of Print Web Offset NA

Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).

Our Company

Useful Links

Contact Us

Market Research

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.