Create Free Account

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

Johns Lyng Group Ltd

Industrials AU JLG

5.66AUD
0.04(0.71%)

Last update at 2024-05-02T06:10:00Z

Day Range

5.585.68
LowHigh

52 Week Range

4.877.24
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 93.44M 56.86M 39.12M 30.49M 21.77M
Minority interest -15.96400M -13.34700M 7.85M 7.29M -0.64600M
Net income 46.85M 25.12M 18.56M 15.85M 15.85M
Selling general administrative 103.58M 79.06M 47.40M 40.92M 34.69M
Selling and marketing expenses 6.55M 3.63M 2.13M 1.82M 1.27M
Gross profit 275.10M 196.54M 119.58M 100.65M 68.01M
Reconciled depreciation 21.18M 15.10M 11.35M 8.10M 3.29M
Ebit 95.93M 58.22M 39.99M 31.67M 22.48M
Ebitda 117.11M 73.32M 51.34M 39.77M 25.76M
Depreciation and amortization 21.18M 15.10M 11.35M 8.10M 3.29M
Non operating income net other - - - - -
Operating income 95.46M 68.14M 42.78M 32.83M 22.48M
Other operating expenses 1186.65M 836.37M 527.61M 462.95M 319.32M
Interest expense 2.78M 1.36M 1.10M 1.24M 0.47M
Tax provision 30.63M 18.39M 11.66M 8.29M 5.89M
Interest income 2.57M 0.18M 0.23M 0.28M 0.33M
Net interest income -1.21400M -2.10700M -0.87600M -0.95500M -0.14300M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 30.63M 18.39M 11.66M 8.29M 5.89M
Total revenue 1281.31M 895.02M 568.37M 495.11M 335.08M
Total operating expenses 183.60M 141.00M 82.29M 71.10M 52.24M
Cost of revenue 1006.22M 698.48M 448.79M 394.46M 267.08M
Total other income expense net 3.16M 3.42M 3.47M 2.61M -0.71200M
Discontinued operations - - - - -
Net income from continuing ops 62.81M 38.46M 27.46M 22.20M 15.88M
Net income applicable to common shares 46.85M 25.12M 18.56M 15.85M 13.17M
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 785.48M 649.88M 248.37M 229.40M 134.83M
Intangible assets 34.87M 35.38M 17.49M 18.34M 3.43M
Earning assets - - - - -
Other current assets 48.93M 77.27M 40.71M 34.04M 22.11M
Total liab 391.31M 316.88M 174.96M 170.30M 89.54M
Total stockholder equity 358.75M 319.95M 65.56M 51.81M 45.93M
Deferred long term liab - - - - -
Other current liab 68.83M 66.10M 30.87M 31.08M 17.68M
Common stock 317.53M 297.54M 64.65M 60.46M 60.02M
Capital stock 317.53M 297.54M 64.65M 60.46M 60.02M
Retained earnings 59.57M 32.54M 20.74M 12.00M 7.75M
Other liab 9.24M 9.64M 4.78M 4.99M 0.37M
Good will 248.13M 243.86M 30.67M 32.34M 7.52M
Other assets 5.15M 6.25M 4.88M 4.56M 3.10M
Cash 130.03M 56.97M 43.31M 46.77M 30.06M
Cash and equivalents - - - - -
Total current liabilities 319.58M 277.63M 147.72M 136.11M 86.31M
Current deferred revenue 69.78M 39.60M 23.71M 23.60M 14.67M
Net debt -45.22400M -1.01100M -10.12100M -8.31300M -23.84400M
Short term debt 22.32M 26.36M 10.73M 9.26M 3.35M
Short long term debt 5.67M 19.50M 3.44M 2.46M 0.83M
Short long term debt total 84.81M 55.96M 33.19M 38.45M 6.22M
Other stockholder equity -377.10600M -329.84900M -85.38800M -72.46400M -21.83700M
Property plant equipment 64.95M 44.55M 28.75M 26.59M 18.80M
Total current assets 399.62M 319.84M 166.57M 147.57M 112.07M
Long term investments - - - - -
Net tangible assets 75.75M 40.70M 17.40M 1.13M 35.47M
Short term investments - - - - -
Net receivables 211.17M 174.82M 78.79M 63.00M 57.63M
Long term debt 35.70M 10.95M 7.80M 14.43M -
Inventory 3.83M 2.78M 0.82M 1.85M 0.83M
Accounts payable 158.65M 145.58M 82.40M 72.17M 50.61M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -18.36000M -10.13700M -19.82600M -20.65600M -21.83700M
Additional paid in capital - - - - -
Common stock total equity - - - 60.46M 60.02M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other -347.94400M -313.99100M -76.90900M -77.26800M 22.76M
Deferred long term asset charges - - - - -
Non current assets total 385.86M 330.04M 81.79M 81.83M 22.76M
Capital lease obligations 43.44M 25.52M 21.95M 21.57M 5.39M
Long term debt total 62.49M 29.61M 22.46M 29.20M 11.99M
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 -33.79200M -178.89000M -1.95700M -17.49900M -1.21200M
Change to liabilities 49.33M 50.93M 11.46M 30.43M 23.13M
Total cashflows from investing activities -33.79200M -178.89000M -1.95700M -17.49900M -1.21200M
Net borrowings 1.67M -34.52600M -13.51800M -1.90200M -2.38700M
Total cash from financing activities -33.82400M 167.23M -29.61400M -16.03300M -8.39100M
Change to operating activities 29.29M -27.52200M -7.34700M -10.73700M -5.76200M
Net income 46.85M 24.88M 18.56M 15.85M 13.43M
Change in cash 73.06M 13.66M -3.45500M 16.70M 7.79M
Begin period cash flow 56.97M 43.31M 46.77M 30.06M 22.27M
End period cash flow 130.03M 56.97M 43.31M 46.77M 30.06M
Total cash from operating activities 140.68M 25.32M 28.12M 50.24M 18.95M
Issuance of capital stock - 231.85M - - -
Depreciation 20.97M 15.27M 9.45M 8.05M 3.29M
Other cashflows from investing activities -19.57100M -171.40700M 0.59M -16.11800M -0.97900M
Dividends paid 19.58M 13.31M 9.83M 10.67M 4.22M
Change to inventory -1.04400M -0.93000M -0.18400M -0.64900M 0.01M
Change to account receivables -32.04400M -56.00400M -16.73500M -0.71600M -15.49300M
Sale purchase of stock -6.20900M -6.20900M -6.20900M - 0.00000M
Other cashflows from financing activities -223.03900M -2.83400M -12.15700M 15.85M -3.44600M
Change to netincome 20.38M 16.89M 11.80M 6.92M -2.07100M
Capital expenditures 14.22M 4.85M 2.54M 1.38M 0.23M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -33.08800M -56.93400M -16.91900M -1.36500M 0.63M
Stock based compensation 2.65M 2.65M 1.26M 0.80M -
Other non cash items 72.86M -14.83300M 0.11M 26.34M -16.71800M
Free cash flow 126.46M 20.46M 25.57M 48.86M -0.23300M

Fundamentals

  • Previous Close 5.62
  • Market Cap1558.87M
  • Volume482360
  • P/E Ratio33.00
  • Dividend Yield1.66%
  • EBITDA112.22M
  • Revenue TTM1256.31M
  • Revenue Per Share TTM4.67
  • Gross Profit TTM 275.10M
  • Diluted EPS TTM0.17

Peer Comparison

Sector: Industrials Industry: Engineering & Construction

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)
JLG
Johns Lyng Group Ltd		 0.04 0.71% 5.66 33.00 24.81 1.29 3.82 1.28 13.25
DOW
Downer Edi Ltd		 0.01 0.21% 4.68 - 13.35 0.28 1.42 0.39 59.21
MGH
MAAS Group Holdings Ltd		 -0.06 1.39% 4.26 19.13 - 1.64 2.32 2.21 10.90
MND
Monadelphous Group Ltd		 -0.12 0.91% 13.12 24.16 17.04 0.74 2.99 0.65 10.42
NWH
NRW Holdings Ltd		 0.01 0.36% 2.77 14.10 10.75 0.47 2.09 0.53 5.11

Reports Covered

Stock Research & News

View All

Profile

Johns Lyng Group Limited provides integrated building services in Australia, New Zealand, and the United States. The company operates through four segments: Insurance Building and Restoration Services, Commercial Building Services, Commercial Construction, and Other. It provides building fabric repair, contents restoration, disaster management, hazardous waste removal, strata management, and essential home services; and residential and commercial flooring, emergency domestic repairs, shop-fitting, HVAC mechanical, and pre-sale property staging services. The company also undertakes commercial construction projects in the cladding rectification, large-loss insurance, education, aged care, retail, community, hospitality, and residential sectors. It offers its services under various brands to insurance brokers, insurance companies, loss adjusters, commercial enterprises, local and state governments, and retail customers, as well as body corporates/owners' corporations. The company was founded in 1953 and is headquartered in Doncaster, Australia.

Johns Lyng Group Ltd

1 Williamsons Road, Doncaster, VIC, Australia, 3108

Key Executives

Name Title Year Born
Mr. Scott Andrew Didier A.M., AM MD, CEO & Exec. Director NA
Mr. Matthew Lunn Group Chief Financial Officer NA
Mr. Lindsay Barber COO & Exec. Director NA
Mr. Adrian Gleeson Director of Investor & Bus. Relations and Exec. Director NA
Ms. Philippa Turnbull Exec. GM of Bus. Devel. & Marketing and Exec. Director NA
Mr. Nicholas Carnell CEO of Australia & Exec. Director NA
Mr. Alan Stuart Head of Creative Services NA
Mr. Hasaka Martin B. Ag Sc. Company Sec. NA
Mr. John McPhee Exec. Gen. Mang. of Fin. NA
Mr. Michael Harford Exec. Gen. Mang. of Commercial Building Services & Commercial Construction 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.