Kalkine has a fully transformed New Avatar.

Switch to Old version
1800-272-662
Kalkine 0
countryflagAU

Joyce Corporation Ltd

Consumer Cyclical AU JYC

4.56AUD
0.01(0.22%)

Last update at 2025-06-20T05:49:00Z

Day Range

4.504.56
LowHigh

52 Week Range

3.634.89
LowHigh

Fundamentals

  • Previous Close 4.55
  • Market Cap132.91M
  • Volume18681
  • P/E Ratio18.67
  • Dividend Yield5.02%
  • EBITDA25.00M
  • Revenue TTM145.86M
  • Revenue Per Share TTM5.03
  • Gross Profit TTM 78.84M
  • Diluted EPS TTM0.24

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Financials

Income Statement

Balance Sheet

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 24.00M 26.25M 19.11M 5.77M 9.53M
Minority interest -8.44300M -8.52400M 3.61M 3.66M 2.87M
Net income 7.93M 9.09M 7.57M -2.76200M 6.73M
Selling general administrative 42.76M 38.58M 34.47M 27.89M 41.83M
Selling and marketing expenses 2.99M 2.85M 2.94M 2.84M 3.43M
Gross profit 77.08M 67.84M 58.81M 45.04M 58.33M
Reconciled depreciation 6.97M 5.50M 4.66M 4.61M 1.71M
Ebit 21.66M 18.21M 19.66M 12.04M 9.91M
Ebitda 28.63M 23.72M 24.32M 16.65M 11.62M
Depreciation and amortization 6.97M 5.50M 4.66M 4.61M 1.71M
Non operating income net other - - - - -
Operating income 24.16M 20.33M 19.15M 11.95M 9.91M
Other operating expenses 120.53M 102.31M 91.59M 79.29M 95.22M
Interest expense 0.17M 0.45M 0.55M 0.73M 0.38M
Tax provision 7.62M 8.64M 6.11M 3.10M 2.73M
Interest income 0.60M 0.04M 0.03M 0.03M 0.09M
Net interest income -0.17000M -0.45300M -0.52100M -0.72900M -0.29800M
Extraordinary items - - 0.00000M -2.31900M 0.13M
Non recurring - - - - -
Other items - - - - -
Income tax expense 7.62M 8.64M 6.11M 3.10M 2.79M
Total revenue 144.70M 129.02M 111.22M 87.59M 101.16M
Total operating expenses 55.42M 49.63M 43.56M 36.96M 52.39M
Cost of revenue 67.62M 61.18M 52.42M 42.56M 42.83M
Total other income expense net 2.51M 8.49M 4.38M -1.60200M -0.38300M
Discontinued operations - - - -1.65500M 0.07M
Net income from continuing ops 16.38M 17.61M 12.99M 2.67M 6.73M
Net income applicable to common shares 7.93M 9.09M 7.57M -2.76200M 3.35M
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 92.84M 86.40M 86.22M 69.28M 60.71M
Intangible assets 0.33M 0.40M 0.27M 0.12M 0.18M
Earning assets - - - - -
Other current assets 0.39M 0.33M 0.46M 0.28M 0.21M
Total liab 54.02M 48.63M 50.73M 42.64M 39.05M
Total stockholder equity 34.55M 32.98M 28.53M 23.03M 18.00M
Deferred long term liab - - - - -
Other current liab 7.71M 29.10M 27.11M 23.52M 1.41M
Common stock 21.69M 19.16M 18.70M 18.40M 18.28M
Capital stock 21.69M 19.16M 18.70M 18.40M 18.28M
Retained earnings 11.10M 10.74M 8.04M 3.89M -0.30500M
Other liab - 0.55M 7.34M 5.01M 5.11M
Good will 7.33M 7.33M 7.33M 7.33M 7.33M
Other assets 0.00000M 3.98M 6.78M 15.74M 15.34M
Cash 40.84M 46.08M 31.93M 19.88M 10.64M
Cash and equivalents - - - - -
Total current liabilities 32.27M 34.45M 32.94M 27.84M 20.13M
Current deferred revenue 12.72M -5.42600M -4.89000M -3.97400M 12.61M
Net debt -13.24200M -27.02400M -16.60000M -6.11900M 7.07M
Short term debt 6.97M 5.43M 4.89M 3.97M 3.89M
Short long term debt - - - - 0.52M
Short long term debt total 27.60M 19.05M 15.33M 13.76M 17.71M
Other stockholder equity - -29.90500M -26.75000M -22.29000M -17.97500M
Property plant equipment - 22.69M 17.36M 21.35M 19.00M
Total current assets 46.63M 52.01M 54.48M 24.74M 18.85M
Long term investments - - - 9.62M 9.62M
Net tangible assets - 25.24M 20.93M 15.58M 10.48M
Short term investments 1.69M 1.65M 1.22M 0.58M 0.18M
Net receivables 1.51M 0.73M 1.08M 0.78M 4.85M
Long term debt - - - 0.00000M 5.23M
Inventory 3.89M 2.59M 3.18M 3.23M 2.97M
Accounts payable 4.87M 5.36M 5.83M 4.32M 2.23M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 1.76M 3.07M 1.78M 0.74M 0.02M
Additional paid in capital - - - - -
Common stock total equity - - - - 18.28M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other -0.00000M 2.01M 0.64M 0.11M 0.16M
Deferred long term asset charges - - - - -
Non current assets total 46.21M 34.40M 31.73M 44.54M 41.86M
Capital lease obligations 27.60M 19.05M 15.33M 13.76M 11.96M
Long term debt total - 13.63M 10.44M 9.79M 13.82M
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 10.66M 3.88M 2.02M 1.20M -2.26800M
Change to liabilities -4.70000M 7.79M 7.15M -0.52400M 1.54M
Total cashflows from investing activities 10.66M 3.88M 2.02M 1.20M -1.19000M
Net borrowings -5.29900M -4.46500M -9.71300M -7.90900M -3.75800M
Total cash from financing activities -21.46200M -14.26100M -19.94500M -10.77200M -6.96800M
Change to operating activities 2.57M -1.55600M 1.05M 0.97M 0.16M
Net income 7.93M 17.61M 12.99M 2.67M 6.73M
Change in cash 14.15M 12.05M 9.24M 3.78M 0.76M
Begin period cash flow 31.93M 19.88M 10.64M 6.86M 6.21M
End period cash flow 46.08M 31.93M 19.88M 10.64M 6.97M
Total cash from operating activities 24.95M 23.11M 27.17M 13.36M 12.82M
Issuance of capital stock - - - - -
Depreciation 6.86M 5.50M 4.66M 4.61M 1.71M
Other cashflows from investing activities 14.13M 5.45M 3.30M 1.96M 1.96M
Dividends paid 15.39M 9.80M 10.23M 2.86M 7.13M
Change to inventory 0.59M 0.04M -0.25100M 0.17M 0.76M
Change to account receivables 0.79M -1.61400M 0.74M -0.28200M -0.21300M
Sale purchase of stock - - - 0.00000M 0.03M
Other cashflows from financing activities -6.07200M -4.46500M -3.96300M 8.59M 1.14M
Change to netincome 10.79M 3.18M 6.24M 11.17M 2.71M
Capital expenditures 5.18M 1.58M 1.39M 0.82M 2.33M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 1.38M 0.04M 0.00800M -0.11000M -
Stock based compensation 1.30M 1.04M 0.82M 0.21M -
Other non cash items 10.15M -23.11500M -12.23700M -1.84400M -5.16600M
Free cash flow 19.77M 21.54M -1.39400M -0.82500M -2.32800M

Peer Comparison

Sector: Consumer Cyclical Industry: Specialty Retail

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)
JYC
Joyce Corporation Ltd		 0.01 0.22% 4.56 18.67 - 0.92 4.07 0.89 4.70
JBH
JB Hi-Fi Ltd		 -1.27 1.15% 108.70 25.91 26.53 1.19 7.42 1.20 13.37
HVN
Harvey Norman Holdings Ltd		 -0.03 0.56% 5.30 15.17 15.46 2.38 1.43 2.18 9.00
LOV
Lovisa Holdings Ltd		 0.12 0.40% 29.83 40.76 30.03 4.47 31.49 5.19 16.37
SUL
Super Retail Group Ltd		 0.21 1.54% 13.86 13.24 14.22 0.77 2.39 1.05 5.98

Reports Covered

Stock Research & News

View All

Profile

Joyce Corporation Ltd retails kitchen and wardrobe products in Australia. It owns Bedshed retail stores; and franchises Bedshed retail bedding stores. The company also operates kitchen and wardrobe showrooms under the Kitchen Connection and Wallspan brand names. In addition, it is involved in home staging business under the Crave brand. Joyce Corporation Ltd was founded in 1886 and is headquartered in Perth, Australia.

Joyce Corporation Ltd

30-32 Guthrie Street, Perth, WA, Australia, 6017

Key Executives

Name Title Year Born
Mr. Daniel Madden ACA CEO & Company Sec. NA
Mr. Timothy Allison CFO & Joint Company Sec. NA
Mr. Gavin Culmsee Chief Operating Officer NA
Mr. John Bourke Managing Director of KWB Group Pty Ltd NA
James Versace CFO of KWB Group Pty Ltd NA
Mr. Daniel Madden ACA CEO & Company Secretary NA
Mr. Timothy Allison CFO & Joint Company Secretary NA
Mr. Daniel Madden ACA CEO & Company Secretary NA
Mr. Timothy Allison CFO & Joint Company Secretary NA
Mr. Daniel Madden ACA CEO & Company Secretary 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.