Create Free Account

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

PSC Insurance Group Ltd

Financial Services AU PSI

6.02AUD
-(-%)

Last update at 2024-05-16T01:00:00Z

Day Range

6.026.03
LowHigh

52 Week Range

4.156.05
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 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 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 1080.46M 976.83M 888.86M 662.28M 766.47M
Intangible assets 120.36M 100.16M 87.63M 59.33M 13.12M
Earning assets - - - - -
Other current assets 278.26M 312.00M 313.17M 233.84M 12.94M
Total liab 624.74M 568.06M 542.46M 417.76M 612.29M
Total stockholder equity 453.66M 406.93M 345.29M 241.83M 151.16M
Deferred long term liab - - - - -
Other current liab 322.88M 320.42M 300.13M 215.82M -515.66500M
Common stock 425.98M 411.66M 331.17M 243.04M 140.57M
Capital stock 425.98M 411.66M 331.17M 243.04M 140.57M
Retained earnings 53.07M 42.16M 51.37M 39.23M 44.81M
Other liab 50.95M 38.37M 44.40M 25.50M 18.68M
Good will 399.53M 357.14M 333.25M 257.04M 94.95M
Other assets 0.76M 1.02M 1.46M 7.34M 12.94M
Cash 71.37M 106.11M 47.82M 25.97M 132.96M
Cash and equivalents 36.84M 44.49M 22.00M 5.59M 15.83M
Total current liabilities 344.24M 324.25M 302.11M 219.24M 515.66M
Current deferred revenue 12.29M -246.15100M -248.81000M -169.28900M 0.25M
Net debt 164.36M 104.17M 152.09M 148.78M -75.93200M
Short term debt 6.19M 4.84M 3.96M 2.34M 1.19M
Short long term debt - - - - 1.19M
Short long term debt total 235.73M 210.28M 199.91M 174.75M 57.02M
Other stockholder equity -479.05500M -453.81800M -382.54200M -282.27800M -36.47300M
Property plant equipment 35.39M 37.17M 38.85M 31.52M 15.26M
Total current assets 440.04M 427.35M 367.98M 264.09M 571.12M
Long term investments 84.38M 53.99M 59.70M 42.97M 59.07M
Net tangible assets -66.22900M -50.36700M -75.58800M -74.54300M 40.83M
Short term investments 2.42M 0.76M 0.94M 0.06M 3.37M
Net receivables 11.55M 10.26M 8.45M 11.61M 438.17M
Long term debt 213.69M 186.98M 176.68M 158.50M 55.83M
Inventory - -1.02200M -1.46100M -7.34100M -
Accounts payable 2.88M 245.14M 246.83M 170.38M 514.22M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -25.39200M -46.89000M -37.25000M -40.44900M -34.22100M
Additional paid in capital - - - - -
Common stock total equity - - - 243.04M 140.57M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other -639.66200M -548.45800M -519.42400M -390.85400M -182.40500M
Deferred long term asset charges - - - - -
Non current assets total 639.66M 548.46M 519.42M 390.85M 182.41M
Capital lease obligations 22.04M 23.30M 23.23M 16.25M -
Long term debt total 229.54M 205.44M 195.95M 172.41M 55.83M
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

Fundamentals

  • Previous Close 6.02
  • Market Cap2193.72M
  • Volume5993207
  • P/E Ratio33.44
  • Dividend Yield2.33%
  • EBITDA97.67M
  • Revenue TTM307.89M
  • Revenue Per Share TTM0.86
  • Gross Profit TTM 148.54M
  • Diluted EPS TTM0.18

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		 - -% 6.02 33.44 21.74 6.44 4.19 6.46 14.56
SDF
Steadfast Group Ltd		 0.07 1.11% 5.89 30.68 18.21 3.98 2.73 5.21 20.96
AUB
AUB Group Ltd		 0.05 0.16% 31.05 29.74 16.78 3.13 2.51 3.17 7.59

Reports Covered

Stock Research & News

View All

Profile

PSC Insurance Group Limited provides diversified insurance services in Australia, the United Kingdom, Hong Kong, and New Zealand. It operates through four segments: Distribution, Agency, United Kingdom, and Group. The company provides commercial and life insurance broking, as well as workers compensation consulting services. It also offers underwriting services in the construction, and plant and equipment industries; hospitality, accommodation, equipment hire, and professional risks industries and classes; and medical and healthcare industries, as well as operates an online travel insurance business under the Travel Insuranz and Insure4Less brands. In addition, it underwrites property and liability insurance; and offers reinsurance. PSC Insurance Group Limited was incorporated in 2010 and is based in East Melbourne, Australia.

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 - 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.