Kalkine has a fully transformed New Avatar.

Maxiparts Ltd

Consumer Cyclical AU MXI

1.95AUD
0.03(1.56%)

Last update at 2026-03-11T01:39:00Z

Day Range

1.931.96
LowHigh

52 Week Range

1.832.54
LowHigh

Fundamentals

  • Previous Close 1.92
  • Market Cap107.20M
  • Volume3159
  • P/E Ratio12.06
  • Dividend Yield3.82%
  • EBITDA19.25M
  • Revenue TTM269.55M
  • Revenue Per Share TTM4.86
  • Gross Profit TTM 91.02M
  • Diluted EPS TTM0.16

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 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Type yearly yearly yearly yearly yearly
Date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Income before tax 12.72M 9.20M 10.53M 7.34M 8.32M
Minority interest -0.20900M -0.00700M -0.03900M - -
Net income 7.72M 2.77M 5.94M -4.93200M 4.58M
Selling general administrative 57.07M 50.84M 30.97M 22.61M 19.73M
Selling and marketing expenses - 7.67M - - 0.04M
Gross profit 89.74M 79.03M 58.76M 44.02M 37.99M
Reconciled depreciation 10.49M 9.09M 5.61M 4.55M 4.02M
Ebit 14.94M 11.13M 11.59M 7.66M 9.50M
Ebitda 25.43M 13.24M 17.20M 12.22M 14.74M
Depreciation and amortization 10.49M 2.10M 5.61M 4.55M 5.24M
Non operating income net other - - - - -
Operating income 16.64M 13.53M 12.21M 8.87M 3.29M
Other operating expenses 250.49M 229.96M 97.49M 73.76M 49.12M
Interest expense 4.08M 3.71M 0.66M 0.33M 1.18M
Tax provision 3.97M 3.60M 3.16M 2.43M 2.64M
Interest income 4.19M 3.67M 2.04M 1.42M 2.20M
Net interest income -4.08400M -3.70800M -2.00000M -1.41900M -1.17700M
Extraordinary items -0.82500M -2.83400M -1.39600M -9.84000M -1.10500M
Non recurring - - - - -
Other items - - - - -
Income tax expense 3.97M 3.60M 3.16M 2.43M 2.64M
Total revenue 267.13M 243.88M 201.68M 152.77M 114.59M
Total operating expenses 73.10M 65.50M 45.79M 34.00M 35.93M
Cost of revenue 177.39M 164.85M 142.92M 108.74M 76.59M
Total other income expense net -3.91800M -4.33300M -0.43700M -1.26500M 7.24M
Discontinued operations - - -1.39600M -9.84000M -1.10500M
Net income from continuing ops 8.75M 5.61M 7.37M 4.91M 5.69M
Net income applicable to common shares 7.72M 2.77M 5.94M -4.93200M 4.58M
Preferred stock and other adjustments - - - - -
Breakdown 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Type yearly yearly yearly yearly yearly
Date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Total assets 210.63M 212.27M 173.26M 145.63M 241.15M
Intangible assets 8.34M - 6.37M 6.37M 0.00000M
Earning assets - - - - -
Other current assets 1.04M 4.65M 1.82M 0.33M 0.26M
Total liab 105.34M 110.29M 88.37M 66.07M 158.65M
Total stockholder equity 105.29M 100.08M 83.42M 79.56M 82.50M
Deferred long term liab - - - - -
Other current liab - 14.38M 16.49M 15.80M 75.19M
Common stock - 99.08M 81.77M 81.29M 56.39M
Capital stock 99.62M - 81.77M 81.29M 56.39M
Retained earnings -74.95600M -74.95600M -74.95600M -74.95600M -52.00600M
Other liab - - 0.69M 0.32M 0.27M
Good will 28.45M 28.45M 12.43M 9.03M 7.63M
Other assets - - 14.84M 23.74M 20.92M
Cash 15.32M 13.63M 13.95M 11.85M 22.44M
Cash and equivalents - - 13.95M 11.85M 22.44M
Total current liabilities 52.30M 50.19M 42.09M 35.77M 126.86M
Current deferred revenue - 0.15M -4.16600M -4.49100M 12.64M
Net debt 9.38M 54.54M 35.80M 22.62M 12.45M
Short term debt - 8.83M 4.17M 4.49M 3.38M
Short long term debt 2.20M - - - -
Short long term debt total - 68.16M 49.75M 34.47M 34.89M
Other stockholder equity - - -80.59400M -76.87100M -66.31800M
Property plant equipment - - 37.00M 26.62M 18.75M
Total current assets 125.12M 120.57M 102.62M 86.24M 193.84M
Long term investments - - - 4.00M -
Net tangible assets - - 64.62M 70.53M 74.87M
Short term investments - - 4.00M 4.00M -
Net receivables 36.08M 35.20M 31.09M 28.19M 33.07M
Long term debt 22.50M - 15.00M 10.00M 17.25M
Inventory 72.60M 67.09M 51.76M 45.12M 27.15M
Accounts payable 29.46M 26.84M 25.61M 19.97M 35.66M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - 75.96M 76.61M 73.23M 78.12M
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other - 9.14M -55.79900M - -26.38000M
Deferred long term asset charges - - - - -
Non current assets total 85.51M 91.70M 70.64M 59.39M 47.30M
Capital lease obligations 37.97M - 34.75M 24.47M 17.64M
Long term debt total - - 45.59M 29.98M 31.51M
Breakdown 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Type yearly yearly yearly yearly yearly
Date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Investments 1.23M -32.38800M -10.55200M 11.28M -4.56700M
Change to liabilities - - 7.42M -15.57000M 5.20M
Total cashflows from investing activities 1.23M -32.38800M -10.55200M 11.28M -4.56700M
Net borrowings -7.00000M 14.50M -0.20700M -11.90100M -30.34000M
Total cash from financing activities -16.81800M 21.43M -2.42200M -10.13400M -30.34000M
Change to operating activities - - -1.02000M 1.49M 2.00M
Net income 7.72M 2.77M 5.94M -4.93200M 4.58M
Change in cash 1.70M -0.32500M 2.10M -10.59000M -3.08100M
Begin period cash flow 13.63M 13.95M 11.85M 22.44M 25.52M
End period cash flow 15.32M 13.63M 13.95M 11.85M 22.44M
Total cash from operating activities 17.28M 10.64M 15.07M -11.73200M 31.83M
Issuance of capital stock - 16.19M - 23.73M -
Depreciation - 9.09M 5.61M 4.55M 8.59M
Other cashflows from investing activities 2.33M 0.00000M -8.94600M 5.36M 2.63M
Dividends paid -2.56100M -2.29200M -2.21500M -21.96800M 21.97M
Change to inventory -5.50800M -4.04400M -3.86200M -2.15700M 2.05M
Change to account receivables -0.95200M 0.84M -1.35400M 0.88M -6.52200M
Sale purchase of stock 0.00000M 16.19M 0.00000M 10.00M -1.76700M
Other cashflows from financing activities -7.25700M -6.96900M 4.79M -4.65100M -10.09000M
Change to netincome - - 1.52M 5.24M 13.75M
Capital expenditures 1.10M 1.39M 1.61M 0.82M 7.19M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -1.95300M -2.17400M -5.21600M -1.27800M -4.47100M
Stock based compensation - 0.00300M 0.14M 0.14M -0.13300M
Other non cash items 19.24M 0.95M 3.53M -11.35300M 18.65M
Free cash flow 16.18M 9.24M 13.47M -12.55400M 24.63M

Peer Comparison

Sector: Consumer Cyclical Industry: Auto Parts

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)
MXI
Maxiparts Ltd
0.03 1.56% 1.95 12.06 8.97 0.40 0.99 0.56 5.85
ARB
ARB Corporation Ltd
-0.53 2.27% 22.82 22.11 19.92 2.71 2.73 2.74 12.51
SNL
Supply Network Ltd
-1.23 3.42% 34.73 34.41 25.45 3.94 9.47 3.89 20.53
PWH
PWR Holdings Ltd
-0.09 0.93% 9.59 90.09 41.49 6.75 9.48 7.22 36.38
AOV
Amotiv Ltd
0.01 0.21% 7.00 - 8.68 0.94 1.36 1.48 79.84

Reports Covered

Stock Research & News

Profile

MaxiPARTS Limited, together with its subsidiaries, distributes and sells commercial truck and trailer parts, and automotive tools and workshop consumables in Australia. The company provides cable ties, chrome and dress up, cleaning, consumables, general accessory products, greasing and fluid transfer, load restraint systems, mirrors, safety products, signage, tools and workshop, and wipers, as well as switches, flashers, relays, horns, and other technology related products; truck and trailer parts; axles and suspension; and coolants, lubricant, and other filter products. It offers its products under the MaxiPARTS, Alemlube, Bpw, Castrol, Constancy Tyres, Cummins, Donaldson, Eaton, Fleetguard Filtration, Ecco Safety Group, Förch, Gates, Gp Truck Products, Hella, Hendrickson, ITW Aamtech, Jost Australia, Maxus, Morey Oil, Narva, Powerdown, Saf Holland, Sakura Filters, SKF, and Stemco brands. The company sells, wholesales, and trades in commercial vehicle parts to road transport operators, as well as commercial vehicle service and repair providers. It sells its products through bricks and mortar network, as well as website. The company was formerly known as MaxiTRANS Industries Limited and changed its name to MaxiPARTS Limited in September 2021. MaxiPARTS Limited was incorporated in 1987 and is headquartered in Truganina, Australia.

Maxiparts Ltd

22 Efficient Drive, Truganina, VIC, Australia, 3029

Key Executives

Name Title Year Born
Mr. Peter Oiva Loimaranta B.Commerce CA MD, CEO & Director 1977
Ms. Liz Blockley CFO, Group Financial Controller & Company Sec. NA
Ms. Angelique Zammit Gen. Mang. of Safety, People & Projects NA
Mr. Jerry Cade Head of Information Technology & Group Supply Mang. NA
Mr. K. Manfield Gen. Mang. of Maxi CUBE NA
Mr. Scott Harkin Group Supply Mang. NA
Ms. Liz Blockley CFO, Group Financial Controller & Company Secretary NA
Ms. Angelique Zammit General Manager of Safety, People & Projects NA
Mr. Jerry Cade Head of Information Technology & Group Supply Manager NA
Ms. Liz Blockley CFO, Group Financial Controller & Company Secretary NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.