Kalkine has a fully transformed New Avatar.

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

PSC Insurance Group Ltd

Financial Services AU PSI

NoneAUD
-(-%)

Last update at 2024-12-10T00:00:14.210301Z

Day Range

--
LowHigh

52 Week Range

4.256.18
LowHigh

Fundamentals

  • Previous Close -
  • Market Cap2250.35M
  • VolumeNone
  • P/E Ratio38.63
  • Dividend Yield2.27%
  • EBITDA103.78M
  • Revenue TTM331.04M
  • Revenue Per Share TTM0.92
  • Gross Profit TTM 148.54M
  • 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

Analyst Recommendations

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 79.71M 44.37M 58.19M 25.27M 36.84M
Minority interest -0.64600M -0.67800M 1.11M 2.69M 2.15M
Net income 55.76M 26.66M 40.45M 17.89M 24.69M
Selling general administrative 184.48M 168.46M 127.21M 100.33M 71.61M
Selling and marketing expenses - - - - -
Gross profit 166.15M 127.55M 115.70M 62.89M 125.54M
Reconciled depreciation 22.41M 20.38M 14.99M 11.32M 2.95M
Ebit 71.27M 72.91M 46.58M 42.63M 39.62M
Ebitda 93.69M 93.29M 61.57M 53.95M 42.57M
Depreciation and amortization 22.41M 20.38M 14.99M 11.32M 2.95M
Non operating income net other - - - - -
Operating income 76.90M 78.64M 50.58M 45.49M 39.62M
Other operating expenses 228.39M 207.26M 162.79M 127.94M 86.69M
Interest expense 8.98M 8.04M 8.95M 6.09M 3.45M
Tax provision 23.31M 17.04M 17.46M 6.55M 11.48M
Interest income 0.06M 0.30M 0.35M 12.34M 4.39M
Net interest income -10.14600M -9.43600M -10.15400M -6.08600M -3.44900M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 23.31M 17.04M 17.46M 6.55M 11.48M
Total revenue 308.10M 251.63M 220.98M 153.48M 125.54M
Total operating expenses 65.96M 74.88M 32.22M 52.99M -85.92000M
Cost of revenue 141.96M 124.08M 105.28M 90.59M 56.52M
Total other income expense net 290.50M 251.99M 204.44M 174.11M -2.78500M
Discontinued operations - - - - -
Net income from continuing ops 56.40M 27.34M 40.72M 18.72M 25.36M
Net income applicable to common shares 55.76M 26.66M 40.45M 17.89M 24.69M
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 1187.66M 1080.46M 976.83M 888.86M 662.28M
Intangible assets 119.20M 120.36M 100.16M 87.63M 59.33M
Earning assets - - - - -
Other current assets 500.02M 278.26M 312.00M 313.17M 233.84M
Total liab 691.99M 624.74M 568.06M 542.46M 417.76M
Total stockholder equity 493.21M 453.66M 406.93M 345.29M 241.83M
Deferred long term liab - - - - -
Other current liab 56.66M 322.88M 320.42M 300.13M 215.82M
Common stock 453.10M 425.98M 411.66M 331.17M 243.04M
Capital stock 453.10M 425.98M 411.66M 331.17M 243.04M
Retained earnings 59.64M 53.07M 42.16M 51.37M 39.23M
Other liab - 50.95M 38.37M 44.40M 25.50M
Good will 424.40M 399.53M 357.14M 333.25M 257.04M
Other assets - 0.76M 1.02M 1.46M 7.34M
Cash 398.25M 71.37M 106.11M 47.82M 25.97M
Cash and equivalents - 36.84M 44.49M 22.00M 5.59M
Total current liabilities 407.21M 344.24M 324.25M 302.11M 219.24M
Current deferred revenue 12.61M 12.29M -246.15100M -248.81000M -169.28900M
Net debt -161.21200M 164.36M 104.17M 152.09M 148.78M
Short term debt 6.51M 6.19M 4.84M 3.96M 2.34M
Short long term debt - - - - -
Short long term debt total 237.04M 235.73M 210.28M 199.91M 174.75M
Other stockholder equity - -479.05500M -453.81800M -382.54200M -282.27800M
Property plant equipment - 35.39M 37.17M 38.85M 31.52M
Total current assets 500.02M 440.04M 427.35M 367.98M 264.09M
Long term investments 103.31M 84.38M 53.99M 59.70M 42.97M
Net tangible assets - -66.22900M -50.36700M -75.58800M -74.54300M
Short term investments 1.22M 2.42M 0.76M 0.94M 0.06M
Net receivables 7.99M 11.55M 10.26M 8.45M 11.61M
Long term debt 213.22M 213.69M 186.98M 176.68M 158.50M
Inventory -80.36700M - -1.02200M -1.46100M -7.34100M
Accounts payable 331.44M 2.88M 245.14M 246.83M 170.38M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -19.52600M -25.39200M -46.89000M -37.25000M -40.44900M
Additional paid in capital - - - - -
Common stock total equity - - - - 243.04M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other -16.20800M -639.66200M -548.45800M -519.42400M -390.85400M
Deferred long term asset charges - - - - -
Non current assets total 687.63M 639.66M 548.46M 519.42M 390.85M
Capital lease obligations 23.82M 22.04M 23.30M 23.23M 16.25M
Long term debt total - 229.54M 205.44M 195.95M 172.41M
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 -87.49600M 0.13M -1.37800M 4.12M -18.08500M
Change to liabilities 6.63M 2.39M 4.79M -1.64600M -3.28000M
Total cashflows from investing activities -87.49600M -61.30400M -3.66700M 1.98M -19.96800M
Net borrowings 12.66M 7.87M 13.90M 97.35M 2.58M
Total cash from financing activities -30.99100M 50.76M -19.02500M -21.89500M -16.70600M
Change to operating activities 5.41M 2.60M 0.00300M 3.86M 0.54M
Net income 55.76M 26.66M 40.45M 17.89M 24.69M
Change in cash -34.74000M 58.29M 21.85M 4.50M -28.01700M
Begin period cash flow 106.11M 47.82M 25.97M 21.48M 160.97M
End period cash flow 71.37M 106.11M 47.82M 25.97M 132.96M
Total cash from operating activities 82.73M 69.07M 44.64M 24.57M 19.35M
Issuance of capital stock - 80.00M 60.00M 35.30M -
Depreciation 22.41M 20.38M 14.99M 11.32M 2.95M
Other cashflows from investing activities -86.20500M 0.40M 0.41M 4.12M -18.08500M
Dividends paid -43.59700M -35.86700M -27.64300M -22.56500M 19.09M
Change to inventory - - - - -
Change to account receivables -9.21000M -4.70300M -3.11200M -13.04400M -7.03200M
Sale purchase of stock -0.05400M -1.48700M -1.31300M -0.82500M -0.82500M
Other cashflows from financing activities 12.28M 99.56M -47.02300M -25.00400M -30.92800M
Change to netincome 1.90M 19.83M -12.50300M 10.21M -4.46700M
Capital expenditures 1.29M 1.26M 2.69M 2.14M 1.88M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -9.21000M -4.70300M -3.11200M -13.04400M -88.48100M
Stock based compensation 2.81M 1.73M 0.39M 0.26M -
Other non cash items 4.56M 22.03M -10.79500M -4.63200M -27.64000M
Free cash flow 81.44M 67.80M 41.95M 22.43M 17.47M

Peer Comparison

Sector: Financial Services Industry: Insurance Brokers

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)
PSI
PSC Insurance Group Ltd		 - -% - 38.63 24.81 6.80 4.56 7.34 18.81
SDF
Steadfast Group Ltd		 -0.01 0.17% 5.98 28.86 17.51 3.55 2.91 5.30 20.96
AUB
AUB Group Ltd		 -0.65 1.86% 34.25 35.90 19.42 3.79 2.71 4.06 10.42

Reports Covered

Stock Research & News

View All

Profile

PSC Insurance Group Limited provides diversified insurance services in Australia, the United Kingdom, rest of Asia, Hong Kong, New Zealand, Ireland, Bermuda, and Vietnam. It operates through four segments: Distribution, Agency, United Kingdom, and Group. The company provides corporate insurance broking for industries, including construction, agriculture, healthcare, logistics, and professional services; and ancillary services, such as claims management, workers compensation consulting, life risk broking, and trade credit risk services under PSC distribution brands. It also offers insurance underwriting services in the construction under Chase Underwriting brand; healthcare under Medisure brand name; hospitality, accommodation, and equipment hire under Breeze Underwriting brand; and online domestic and international travel insurance under Travel Insuranz and insure4less brand names. In addition, the company provides underwriting services for real estate industries; and insurance broking for commercial businesses, and life pensions under PSC UK Insurance Brokers brand name, as well as operates under Paragon, Carrolls, Global Underwriting, 538 U/W, and Charter Gilman Insurance brands. PSC Insurance Group Limited was founded in 2006 and is headquartered in East Melbourne, Australia. As of October 2, 2024, PSC Insurance Group Limited operates as a subsidiary of The Ardonagh Group Limited.

PSC Insurance Group Ltd

96 Wellington Parade, East Melbourne, VIC, Australia, 3002

Key Executives

Name Title Year Born
Mr. Joshua Reid Group Chief Financial Officer NA
Mr. John Robert Dwyer Director of Broking & Exec. Director NA
Mr. Antony David Robinson B.Com., C.P.A., M.B.A., BCom (Melb), ASA, MBA (Mel MD & Exec. Director 1958
Ms. Tara Falk Exec. Director NA
Mr. James Kalbassi Exec. Director NA
Ms. Julia Mitchell Group Mang. Governance & Compliance NA
Mr. David G. Hosking CEO of PSC Australia & New Zealand NA
Adam Burgess CEO of Speciality NA
Mr. Tony Walker CEO of PSC Network Partners NA
Kirsty Roser CEO of PSC WCS 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.