Create Free Account

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

Temple & Webster Group Ltd

Consumer Cyclical AU TPW

13.22AUD
-0.66(4.75%)

Last update at 2024-12-19T05:11:00Z

Day Range

13.2213.75
LowHigh

52 Week Range

8.2514.04
LowHigh

Fundamentals

  • Previous Close 13.88
  • Market Cap1556.18M
  • Volume331426
  • P/E Ratio1307.00
  • Dividend Yield-%
  • EBITDA9.10M
  • Revenue TTM497.84M
  • Revenue Per Share TTM4.18
  • Gross Profit TTM 128.96M
  • Diluted EPS TTM0.01

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 11.96M 13.25M 19.16M 8.02M 0.98M
Minority interest - - - - -
Net income 8.30M 11.97M 13.95M 13.91M 3.76M
Selling general administrative 41.02M 38.72M 27.19M 18.18M 14.20M
Selling and marketing expenses 48.09M 120.64M 89.68M 45.77M 25.87M
Gross profit 128.96M 192.56M 148.00M 78.65M 45.33M
Reconciled depreciation 5.27M 3.14M 1.63M 0.64M 0.27M
Ebit 10.23M 13.01M 18.88M 7.56M 0.82M
Ebitda 15.50M 16.15M 20.50M 8.20M 1.09M
Depreciation and amortization 5.27M 3.14M 1.63M 0.64M 0.27M
Non operating income net other - - - - -
Operating income 10.23M 13.01M 18.88M 7.85M 0.82M
Other operating expenses 385.98M 413.28M 307.47M 168.50M 100.82M
Interest expense 1.63M 0.20M 0.28M 0.45M 0.16M
Tax provision 3.66M 1.28M 5.21M -5.89200M -2.78200M
Interest income 3.37M 0.42M 0.44M 0.23M 0.14M
Net interest income 2.42M 0.20M 0.28M -0.05900M 0.14M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 3.66M 1.28M 5.21M -5.89200M -2.78200M
Total revenue 395.51M 426.33M 326.34M 176.34M 101.64M
Total operating expenses 118.73M 179.55M 129.12M 71.08M 44.51M
Cost of revenue 266.55M 233.77M 178.35M 97.70M 56.32M
Total other income expense net -0.69100M 0.04M 0.28M 0.28M 0.16M
Discontinued operations - - - - -
Net income from continuing ops 8.30M 11.97M 13.95M 13.91M 3.76M
Net income applicable to common shares 8.30M 11.97M 13.95M 13.91M 3.76M
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 206.48M 190.78M 170.34M 148.35M 67.31M
Intangible assets - 3.44M 3.58M 3.56M 3.33M
Earning assets - - - - -
Other current assets 4.26M 0.33M 0.36M 1.17M 0.31M
Total liab 99.96M 83.05M 67.43M 64.34M 37.33M
Total stockholder equity 106.52M 107.73M 102.91M 84.00M 29.98M
Deferred long term liab - - - 0.35M 0.49M
Other current liab 18.08M 18.43M 21.53M 22.49M 13.79M
Common stock 101.94M 114.47M 115.78M 115.40M 76.57M
Capital stock - 114.47M 115.78M 115.40M 76.57M
Retained earnings -14.08300M -15.86900M -24.17400M -36.14200M -50.09500M
Other liab - 1.85M 1.17M 0.64M 0.60M
Good will 4.53M 4.53M 4.53M 4.53M 4.53M
Other assets - 18.24M 14.55M 8.23M 9.84M
Cash 116.35M 105.14M 101.01M 97.50M 38.08M
Cash and equivalents - 66.58M 72.92M 68.73M 27.26M
Total current liabilities 79.81M 59.82M 62.74M 58.61M 35.84M
Current deferred revenue 21.16M 13.66M 14.07M 15.29M 10.03M
Net debt -94.03000M -80.10700M -95.91200M -90.44100M -36.69300M
Short term debt 4.29M 3.65M 1.58M 1.97M 0.50M
Short long term debt - - - - -
Short long term debt total 22.32M 25.03M 5.10M 7.06M 1.39M
Other stockholder equity - -98.60300M -91.61000M -79.25500M -26.47100M
Property plant equipment - 31.57M 11.23M 8.15M 1.85M
Total current assets 148.43M 129.98M 133.33M 124.22M 48.25M
Long term investments - 3.02M 3.12M - -
Net tangible assets - 99.76M 94.81M 76.26M 22.61M
Short term investments - -0.59600M 0.11M 0.94M 0.94M
Net receivables 1.34M 0.57M 0.27M 0.10M 0.06M
Long term debt - - - - -
Inventory 26.47M 18.09M 26.36M 21.34M 6.62M
Accounts payable 36.30M 24.07M 25.56M 18.86M 11.52M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 18.66M 9.13M 11.30M 4.75M 3.51M
Additional paid in capital - - - - -
Common stock total equity - - - - 76.57M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 0.02M 0.00900M 0.16M 0.04M -9.21900M
Deferred long term asset charges - - - - -
Non current assets total 58.06M 60.80M 37.01M 24.12M 19.06M
Capital lease obligations - 25.03M 5.10M 7.06M 1.39M
Long term debt total - 21.38M 3.52M 5.10M 0.89M
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 -3.38500M -2.11600M -0.97000M -0.57000M -0.50800M
Change to liabilities -3.35800M 5.28M 16.26M 18.31M 4.10M
Total cashflows from investing activities -3.38500M -7.91300M -2.44600M -0.57000M -0.50800M
Net borrowings -2.34800M -1.96400M -0.96600M -0.37900M -0.03000M
Total cash from financing activities -14.49100M -1.96700M 37.36M -0.39000M -0.04800M
Change to operating activities 0.12M -0.84000M 1.01M 0.01M -0.40200M
Net income 8.30M 11.97M 13.95M 13.91M 3.76M
Change in cash 4.13M 3.51M 59.42M 24.54M 3.61M
Begin period cash flow 101.01M 97.50M 38.08M 13.54M 9.93M
End period cash flow 105.14M 101.01M 97.50M 38.08M 13.54M
Total cash from operating activities 22.00M 13.39M 24.51M 25.50M 4.16M
Issuance of capital stock 0.18M - 38.33M - -
Depreciation 4.91M 2.81M 1.46M 0.60M 0.27M
Other cashflows from investing activities 0.00000M -0.01000M -0.97000M -0.01000M 0.03M
Dividends paid - - - - -
Change to inventory 8.27M -5.02000M -14.72200M -2.37900M -1.30300M
Change to account receivables -0.29400M -0.16900M -0.04900M 0.05M -0.07300M
Sale purchase of stock -12.32300M -0.00300M -0.00200M -0.01100M -0.01800M
Other cashflows from financing activities -2.34800M -1.96400M -0.96600M -0.37900M -0.03000M
Change to netincome 5.91M 0.34M 6.42M -5.03300M -2.19400M
Capital expenditures 2.79M 5.80M 1.48M 0.57M 0.54M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 7.97M -5.18900M -14.77100M -2.33100M 0.14M
Stock based compensation 3.74M 2.88M 1.70M 1.19M -
Other non cash items 8.79M -1.39500M 9.09M 11.00M -4.03000M
Free cash flow 19.22M 7.59M 23.03M 24.93M -0.53800M

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)
TPW
Temple & Webster Group Ltd		 -0.66 4.75% 13.22 1307.00 192.31 3.13 15.01 3.02 108.43
JBH
JB Hi-Fi Ltd		 -2.27 2.36% 94.11 23.37 22.94 1.07 6.53 1.10 12.18
HVN
Harvey Norman Holdings Ltd		 -0.12 2.46% 4.75 17.21 13.66 2.14 1.34 2.05 9.58
SUL
Super Retail Group Ltd		 -0.16 1.07% 14.82 14.03 15.29 0.86 2.44 1.09 6.21
LOV
Lovisa Holdings Ltd		 -0.98 3.18% 29.88 39.25 34.97 4.67 40.97 5.18 16.33

Reports Covered

Stock Research & News

View All

Profile

Temple & Webster Group Ltd engages in the online retail of furniture, homewares, and home improvement products in Australia. It operates the Temple & Webster online platform, which offers approximately 200,000 products. The company was founded in 2011 and is headquartered in St Peters, Australia.

Temple & Webster Group Ltd

Building 2, St Peters, NSW, Australia, 2044

Key Executives

Name Title Year Born
Mr. Mark Coulter Co-Founder, CEO, MD & Director NA
Mr. Conrad Yiu Co-Founder & Deputy Chair 1974
Mr. Adam Richard McWhinney Co-Founder & Chief Experience Officer NA
Mr. Mark Tayler Chief Financial Officer NA
Mr. Michael Henriques Chief Information Officer NA
Ms. Carole El-Rahi Head of Marketing NA
Ms. Christie McGuiness People & Culture Director NA
Ms. Lucy Sutherland Head of Trade & Commercial NA
Mr. Graeme Plowman Chief Growth Officer NA
Ms. Kate Perkins Head of Category, Planning & Merchandise NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.

Our Company

Useful Links

Contact Us

ISO Certified Market Research

Kalkine Solutions Private Limited, authorized representative of Kalkine Pty Ltd, holds ISO 27001:2022 certification bearing Certificate No.- IC-IS-2404072

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.