Create Free Account

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

Nick Scali Ltd

Consumer Cyclical AU NCK

15.41AUD
0.01(0.06%)

Last update at 2024-05-08T04:13:00Z

Day Range

15.2515.52
LowHigh

52 Week Range

7.6716.03
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 143.51M 107.96M 121.21M 60.15M 59.65M
Minority interest - - - - -
Net income 101.08M 74.92M 84.24M 42.08M 42.12M
Selling general administrative 89.59M 76.91M 57.24M 49.02M 77.09M
Selling and marketing expenses 30.16M 21.83M 16.22M 20.13M 23.07M
Gross profit 322.41M 268.98M 236.75M 164.66M 168.64M
Reconciled depreciation 42.76M 41.55M 30.87M 29.99M 4.25M
Ebit 156.76M 117.23M 128.16M 64.72M 60.67M
Ebitda 199.52M 158.78M 159.03M 94.70M 64.92M
Depreciation and amortization 42.76M 41.55M 30.87M 29.99M 4.25M
Non operating income net other - - - - -
Operating income 151.79M 117.23M 128.16M 64.72M 60.67M
Other operating expenses 353.43M 6.16M 4.52M 2.73M 5.71M
Interest expense 13.24M 9.27M 6.96M 7.43M 1.05M
Tax provision 42.43M 33.03M 36.97M 18.08M 17.53M
Interest income 2.46M 0.09M 0.37M 0.50M 0.83M
Net interest income -10.78300M -9.17800M -6.59100M -6.93100M -0.22600M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 42.43M 33.03M 36.97M 18.08M 17.53M
Total revenue 507.72M 440.96M 373.04M 262.48M 268.02M
Total operating expenses 170.31M 149.98M 110.17M 101.87M 110.12M
Cost of revenue 185.31M 171.98M 136.28M 97.82M 99.39M
Total other income expense net 2.20M -9.27000M -6.94400M -4.56500M -1.02200M
Discontinued operations - - - - -
Net income from continuing ops 101.08M 74.92M 84.24M 42.08M 42.12M
Net income applicable to common shares 101.08M 74.92M 84.24M 42.08M 42.12M
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 607.64M 616.39M 436.82M 364.79M 172.58M
Intangible assets 39.18M 129.43M 2.69M 2.38M 2.38M
Earning assets - - - - -
Other current assets 3.81M 6.13M 3.95M 2.09M 2.55M
Total liab 427.73M 475.47M 322.80M 289.38M 87.40M
Total stockholder equity 179.91M 140.93M 114.03M 75.41M 85.18M
Deferred long term liab - - - - -
Other current liab 23.48M 6.26M 3.59M 3.22M 3.40M
Common stock 3.36M 3.36M 3.36M 3.36M 3.36M
Capital stock 3.36M 3.36M 3.36M 3.36M 3.36M
Retained earnings 176.36M 136.03M 109.70M 76.09M 81.29M
Other liab 13.06M 11.89M 2.67M 2.07M 6.17M
Good will 90.59M 90.59M 2.38M 2.38M 2.38M
Other assets 5.49M 4.26M 5.33M 7.04M -
Cash 89.25M 74.62M 106.89M 63.04M 36.28M
Cash and equivalents - 74.62M 106.89M 63.04M 36.28M
Total current liabilities 134.36M 190.28M 135.96M 98.18M 61.17M
Current deferred revenue 62.88M 85.07M 51.90M 40.24M 26.32M
Net debt 228.91M 254.98M 120.09M 151.83M -2.62200M
Short term debt 37.86M 56.30M 42.81M 25.73M 13.60M
Short long term debt 2.30M 20.10M 15.50M 2.30M 13.60M
Short long term debt total 318.17M 329.60M 226.98M 214.87M 33.66M
Other stockholder equity -179.72200M 1.54M 0.96M -4.03800M 0.53M
Property plant equipment 323.00M 327.89M 269.53M 251.40M 92.66M
Total current assets 149.38M 154.83M 159.27M 103.97M 77.54M
Long term investments - - - - -
Net tangible assets 50.14M 11.50M 111.33M 73.04M 82.81M
Short term investments 40.00M 40.00M 56.85M 44.98M 25.68M
Net receivables 1.76M 3.55M 1.69M 2.57M 1.11M
Long term debt 89.39M 71.56M 18.16M 31.36M 20.06M
Inventory 54.55M 70.53M 46.73M 36.27M 37.60M
Accounts payable 10.13M 17.52M 11.54M 11.03M 11.19M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 0.19M 1.54M 0.96M -4.03800M 0.53M
Additional paid in capital - - - - -
Common stock total equity - - - 3.36M 3.36M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other -452.77100M -457.31200M -272.22300M -253.78100M 95.04M
Deferred long term asset charges - - - - -
Non current assets total 458.26M 461.57M 277.56M 260.82M 95.04M
Capital lease obligations 226.48M 237.94M 193.32M 181.20M -
Long term debt total 280.30M 273.30M 184.17M 189.13M 20.06M
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 -12.88800M -121.50100M -15.61500M 1.12M -4.92100M
Change to liabilities -34.13500M 20.95M 19.82M 12.32M -0.69300M
Total cashflows from investing activities -12.88800M -121.50100M -15.61500M 1.12M -4.92100M
Net borrowings -36.41000M 24.73M -23.59400M -22.79600M -22.79600M
Total cash from financing activities -70.38100M -73.11000M -80.95800M -66.54800M -40.74300M
Change to operating activities 1.02M -2.06300M -6.91200M 6.28M 1.26M
Net income 101.08M 74.92M 84.24M 42.08M 42.12M
Change in cash 54.63M -72.27200M 43.85M 26.75M -0.30100M
Begin period cash flow 34.62M 106.89M 63.04M 36.28M 36.59M
End period cash flow 89.25M 34.62M 106.89M 63.04M 36.28M
Total cash from operating activities 137.90M 122.34M 140.43M 92.18M 45.36M
Issuance of capital stock - - - - -
Depreciation 42.50M 40.88M 30.87M 29.99M 4.25M
Other cashflows from investing activities 0.00000M -102.52200M 0.02M 9.77M 0.36M
Dividends paid -60.75000M -48.60000M -50.62500M -36.45000M 39.69M
Change to inventory 15.97M -14.03400M -10.46000M 1.32M -1.42200M
Change to account receivables 1.79M -1.42600M 0.88M -1.46300M 0.76M
Sale purchase of stock - - - - -
Other cashflows from financing activities -2.63100M -10.01000M -30.33300M -30.09800M -1.05300M
Change to netincome 11.52M 10.35M 11.99M -3.56800M 0.04M
Capital expenditures 12.89M 18.98M 15.64M 8.64M 5.28M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 17.76M -15.46000M -9.58300M -0.13900M 0.83M
Stock based compensation 0.47M 0.62M 0.21M -0.32300M -
Other non cash items -5.68400M 6.54M 25.32M 20.11M -46.36900M
Free cash flow 125.01M 103.36M 124.79M 83.53M -5.28300M

Fundamentals

  • Previous Close 15.40
  • Market Cap1230.78M
  • Volume239650
  • P/E Ratio14.15
  • Dividend Yield4.80%
  • EBITDA134.86M
  • Revenue TTM450.44M
  • Revenue Per Share TTM5.56
  • Gross Profit TTM 322.41M
  • Diluted EPS TTM1.03

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)
NCK
Nick Scali Ltd		 0.01 0.06% 15.41 14.15 - 2.69 6.32 3.21 8.13
JBH
JB Hi-Fi Ltd		 -0.67 1.10% 60.32 14.34 18.73 0.72 4.45 0.74 7.91
HVN
Harvey Norman Holdings Ltd		 -0.045 1.00% 4.43 14.63 13.55 2.16 1.34 2.02 9.40
LOV
Lovisa Holdings Ltd		 -0.47 1.48% 31.21 46.75 34.60 5.39 34.75 5.97 19.24
SUL
Super Retail Group Ltd		 -0.235 1.68% 13.76 12.09 16.72 0.90 2.58 1.10 5.93

Reports Covered

Stock Research & News

View All

Profile

Nick Scali Limited, together with its subsidiaries, engages in sourcing and retailing of household furniture and related accessories in Australia and New Zealand. It offers sofas and armchairs; TV and entertainment units; coffee, side, and console and hallway tables; dinning tables and chairs, and buffet tables and sideboards; mattresses, bed frames, bedside tables, tallboy, and dressers; and rugs, mirrors, and lighting. The company provides its products through a network of stores in Australia and New Zealand, as well as online. Nick Scali Limited was incorporated in 1962 and is based in North Ryde, Australia.

Nick Scali Ltd

Triniti 2, North Ryde, NSW, Australia, 2113

Key Executives

Name Title Year Born
Mr. Anthony J. Scali BCom MD, CEO & Exec. Director NA
John Austin Chief Operating Officer NA
Ms. Sheila A. Lines CFO & Company Sec. NA
Mr. Anthony J. Scali BCom MD, CEO & Executive Director NA
Ms. Sheila A. Lines CFO & Company Secretary NA
Mr. Anthony J. Scali BCom MD, CEO & Executive Director NA
Ms. Sheila A. Lines CFO & Company Secretary NA
Mr. Anthony J. Scali BCom MD, CEO & Executive Director NA
Ms. Sheila A. Lines CFO & Company Secretary NA
Mr. Anthony J. Scali BCom MD, CEO & Executive Director 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.