Monash IVF Group Ltd

Healthcare AU MVF

1.44AUD
0.03(1.77%)

Last update at 2024-05-29T02:56:00Z

Day Range

1.421.44
LowHigh

52 Week Range

1.071.53
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 29.84M 26.22M 35.94M 16.13M 27.48M
Minority interest -0.12700M -0.09600M 2.26M 2.31M 0.22M
Net income 21.84M 18.41M 25.15M 11.73M 19.85M
Selling general administrative 74.13M 66.88M 55.77M 49.00M 48.09M
Selling and marketing expenses 6.92M 6.43M 6.39M 5.72M 4.99M
Gross profit 191.19M 172.51M 163.71M 129.01M 136.43M
Reconciled depreciation 15.34M 14.79M 12.89M 11.00M 5.07M
Ebit 31.07M 26.65M 37.01M 20.80M 31.29M
Ebitda 46.41M 41.44M 49.90M 31.80M 36.37M
Depreciation and amortization 15.34M 14.79M 12.89M 11.00M 5.07M
Non operating income net other - - - - -
Operating income 35.00M 28.37M 33.59M 22.37M 31.29M
Other operating expenses 101.04M 87.70M 89.46M 65.40M 119.34M
Interest expense 1.23M 0.43M 1.07M 4.67M 3.81M
Tax provision 7.87M 7.72M 10.44M 4.37M 7.68M
Interest income 0.03M 0.00400M 0.00100M 5.71M 3.65M
Net interest income -3.27900M -2.14700M -1.06500M -4.67200M -3.80200M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 7.87M 7.72M 10.44M 4.37M 7.68M
Total revenue 213.59M 192.29M 183.60M 145.42M 151.98M
Total operating expenses 158.07M 144.14M 125.32M 107.18M 103.79M
Cost of revenue 22.40M 19.79M 19.89M 16.41M 15.55M
Total other income expense net -5.15757M -2.14700M 2.61M -6.24600M -3.80900M
Discontinued operations - - - - -
Net income from continuing ops 21.97M 18.50M 25.50M 11.76M 19.81M
Net income applicable to common shares 21.84M 18.41M 25.15M 11.73M 19.85M
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 421.89M 380.82M 351.17M 349.03M 290.04M
Intangible assets 25.32M 25.72M 26.81M 29.00M 28.00M
Earning assets - - - - -
Other current assets 4.98M 4.06M 2.94M 3.96M 1.01M
Total liab 146.82M 110.92M 82.23M 96.91M 116.60M
Total stockholder equity 273.20M 267.92M 266.68M 249.81M 173.22M
Deferred long term liab - - - - -
Other current liab 5.71M 0.48M 1.21M 0.60M 19.82M
Common stock 506.79M 506.79M 506.79M 506.79M 428.76M
Capital stock 506.79M 506.79M 506.79M 506.79M 428.76M
Retained earnings -162.73500M -162.73500M -162.73500M -162.73500M -160.89200M
Other liab 6.61M 2.65M 2.64M 3.79M 3.11M
Good will 255.13M 233.17M 233.17M 233.17M 229.11M
Other assets 0.68M 0.17M 0.46M 0.18M 0.11M
Cash 8.01M 7.87M 8.76M 15.07M 4.28M
Cash and equivalents 1.44M 0.97M 1.75M 2.00M 0.56M
Total current liabilities 46.50M 38.17M 41.08M 37.86M 24.20M
Current deferred revenue 32.61M 27.22M 30.16M 31.92M -2.31600M
Net debt 92.03M 69.36M 37.23M 42.50M 84.07M
Short term debt 6.33M 7.13M 7.47M 2.32M 2.32M
Short long term debt - - 1.63M - 0.17M
Short long term debt total 100.04M 77.23M 45.99M 57.57M 88.35M
Other stockholder equity -409.40800M -404.71300M -403.06000M -386.58600M -137.48400M
Property plant equipment 109.39M 95.06M 67.29M 55.62M 16.52M
Total current assets 29.94M 25.64M 22.50M 30.66M 15.53M
Long term investments 1.28M 1.05M 0.94M 0.39M 0.76M
Net tangible assets -7.25100M 9.02M 6.70M -12.35700M -83.88900M
Short term investments 0.30M - - - -
Net receivables 10.53M 8.45M 6.58M 7.68M 3.30M
Long term debt 38.87M 9.76M 0.00000M 18.94M 88.35M
Inventory 6.43M 5.25M 4.22M 3.95M 3.98M
Accounts payable 1.85M 3.34M 2.25M 3.02M 4.39M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -70.85000M -76.13400M -77.37300M -94.24300M -94.65000M
Additional paid in capital - - - - -
Common stock total equity - - - 506.79M 428.76M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 0.47M -355.00500M -327.50500M -318.18300M 0.11M
Deferred long term asset charges - - - - -
Non current assets total 391.96M 355.17M 328.67M 318.36M 274.50M
Capital lease obligations 61.17M 67.47M 44.36M 38.63M -
Long term debt total 93.71M 70.10M 38.52M 55.26M 88.35M
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 -40.50800M -15.16200M -11.28700M -10.56300M -6.53600M
Change to liabilities 1.96M 0.68M -1.95800M 5.09M 1.63M
Total cashflows from investing activities -40.50800M -15.16200M -11.28700M -10.56300M -6.53600M
Net borrowings 19.82M -0.26300M -25.21900M -76.92300M -9.00000M
Total cash from financing activities 1.51M -17.62900M -39.07800M -9.70200M -26.11400M
Change to operating activities 1.15M 0.35M 1.47M 0.99M 0.77M
Net income 21.84M 18.41M 25.33M 11.73M 19.85M
Change in cash 0.13M -0.88700M -6.31100M 10.79M 0.43M
Begin period cash flow 7.87M 8.76M 15.07M 4.28M 3.85M
End period cash flow 8.01M 7.87M 8.76M 15.07M 4.28M
Total cash from operating activities 39.12M 31.89M 43.98M 31.08M 33.09M
Issuance of capital stock - - - 77.53M -
Depreciation 12.88M 12.35M 10.70M 9.11M 3.71M
Other cashflows from investing activities -12.71900M -3.39900M -1.25400M -3.05600M -
Dividends paid 17.14M 16.75M 13.13M 7.07M 13.19M
Change to inventory -1.17600M -1.03700M -0.26800M 0.03M -0.12900M
Change to account receivables -2.98400M -2.70200M 0.64M -3.81100M 0.32M
Sale purchase of stock - - - -3.45000M -77.53200M
Other cashflows from financing activities 31.65M 17.25M -8.29400M -6.98900M -3.92200M
Change to netincome 3.13M 4.07M 2.23M 7.25M 4.87M
Capital expenditures 27.79M 11.76M 10.03M 7.51M 6.54M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -4.16000M -3.73900M 0.37M -3.77700M 0.19M
Stock based compensation 0.32M 0.25M 0.11M 0.00597M 0.00357M
Other non cash items 4.40M 1.13M 7.95M 10.25M 9.53M
Free cash flow 11.33M 20.13M 33.95M 23.57M 26.56M

Fundamentals

  • Previous Close 1.42
  • Market Cap553.28M
  • Volume220468
  • P/E Ratio23.67
  • Dividend Yield3.53%
  • EBITDA46.05M
  • Revenue TTM235.97M
  • Revenue Per Share TTM0.61
  • Gross Profit TTM 72.83M
  • Diluted EPS TTM0.06

Peer Comparison

Sector: Healthcare Industry: Diagnostics & Research

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)
MVF
Monash IVF Group Ltd
0.03 1.77% 1.44 23.67 - 2.40 2.05 2.89 13.15
SHL
Sonic Healthcare Ltd
-0.23 0.94% 24.25 22.74 17.92 1.55 1.69 1.96 10.59
HLS
Healius Ltd
-0.045 3.46% 1.25 - 21.10 0.52 0.84 1.43 -3.5527
IDX
Integral Diagnostics Ltd
0.01 0.41% 2.45 - 19.12 1.22 1.85 1.97 71.46
ACL
Australian Clinical Labs Ltd
0.05 2.31% 2.21 27.50 13.35 0.75 3.09 1.22 5.27

Reports Covered

Stock Research & News

Profile

Monash IVF Group Limited provides assisted reproductive and specialist women imaging services in Australia and Malaysia. The company offers diagnostic obstetric, gynecological ultrasound, and fertility treatment services. It also provides tertiary level prenatal diagnostic and IVF treatment services. Monash IVF Group Limited was incorporated in 2014 and is based in Cremorne, Australia.

Monash IVF Group Ltd

510 Church Street, Cremorne, VIC, Australia, 3121

Key Executives

Name Title Year Born
Mr. Michael D. Knaap CEO, MD & Exec. Director NA
Mr. Malik Jainudeen Group CFO & Company Sec. NA
Dr. Hamish Hamilton Chief Operating Officer NA
Dr. Richard Charles Henshaw M.D. Exec. Director NA
Dr. Deirdre Zander-Fox BSc. (Hons.), Dip. of Mgt, Ph.D. Chief Scientific Officer NA
Mr. Thierry Panthier Chief Information Officer NA
Ms. Fiona Allen Chief Marketing Officer NA
Ms. Peggy North Chief People & Culture Officer NA
Ms. Tedd Fuell Chief Governance & Risk Officer NA
Ms. Clementina Singh Gen. Mang. of New South Wales 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).