Create Free Account

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

Vysarn Ltd

Industrials AU VYS

0.445AUD
0.04(9.88%)

Last update at 2024-09-05T06:10:00Z

Day Range

0.430.45
LowHigh

52 Week Range

0.150.37
LowHigh

Fundamentals

  • Previous Close 0.41
  • Market Cap150.70M
  • Volume505927
  • P/E Ratio18.00
  • Dividend Yield-%
  • EBITDA16.26M
  • Revenue TTM74.76M
  • Revenue Per Share TTM0.23
  • Gross Profit TTM 21.62M
  • Diluted EPS TTM0.02

Analyst Recommendations

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 7.08M 4.10M 1.14M 2.47M -0.48383M
Minority interest - - - - -
Net income 3.87M 2.86M 0.34M 4.84M -0.48383M
Selling general administrative 9.30M 6.12M 11.96M 7.99M 0.20M
Selling and marketing expenses - - - - -
Gross profit 21.62M 14.92M 8.89M 6.66M 0.16M
Reconciled depreciation 4.88M 4.50M 3.44M 2.99M -
Ebit 7.59M 4.57M 1.57M 3.07M -3.47141M
Ebitda 12.47M 9.08M 5.01M 6.06M -0.48383M
Depreciation and amortization 4.88M 4.50M 3.44M 2.99M 2.99M
Non operating income net other - - - - -
Operating income 7.45M 4.30M 1.03M -4.31134M -0.48383M
Other operating expenses 29.22M 21.02M 9.60M 1.36M 0.65M
Interest expense 0.52M 0.48M 0.44M 0.60M 0.60M
Tax provision 3.20M 1.24M 0.79M -2.36255M 0.00000M
Interest income 0.03M 0.00010M 0.00900M 0.60M -
Net interest income -0.50277M -0.47735M -0.42682M -0.59504M -
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 3.20M 1.24M 0.79M -2.36255M -2.36255M
Total revenue 64.96M 46.30M 25.82M 11.91M 0.16M
Total operating expenses 14.17M 10.62M 24.79M 16.23M 0.65M
Cost of revenue 43.34M 31.38M 16.93M 5.25M 0.17M
Total other income expense net 0.13M 0.27M 0.53M 7.36M 0.16M
Discontinued operations - - - - -
Net income from continuing ops 3.87M 2.86M 0.34M 4.84M -0.48383M
Net income applicable to common shares 3.87M 2.86M 0.34M 4.84M -0.48383M
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 60.08M 49.25M 45.33M 40.86M 7.03M
Intangible assets - - - - -
Earning assets - - - - -
Other current assets 2.18M 1.21M 0.97M 0.26M -2.62680M
Total liab 27.16M 21.16M 20.57M 16.53M 0.11M
Total stockholder equity 32.92M 28.09M 24.76M 24.33M 6.92M
Deferred long term liab - - - - -
Other current liab 0.25M 0.25M 7.69M 4.71M 0.04M
Common stock 20.03M 19.50M 19.13M 19.14M 29.91M
Capital stock 20.03M 19.50M 19.13M 19.14M 29.91M
Retained earnings 12.27M 8.03M 5.18M 4.84M -22.98815M
Other liab 6.46M 3.49M 1.71M 0.91M -
Good will 2.41M 2.41M - - -
Other assets 0.00973M 0.00000M - -0.00000M -25.43311M
Cash 8.31M 5.71M 6.56M 9.71M 6.98M
Cash and equivalents - - 6.56M 9.71M 6.98M
Total current liabilities 15.38M 13.01M 11.34M 8.32M 0.11M
Current deferred revenue 3.26M 1.10M -5.83564M -3.25674M -3.25674M
Net debt 1.73M 4.81M 6.80M 0.84M 3.56M
Short term debt 4.72M 5.85M 5.84M 3.26M 3.26M
Short long term debt 4.45M 5.55M 5.62M 3.07M -
Short long term debt total 10.03M 10.52M 13.35M 10.55M 10.55M
Other stockholder equity -32.30045M -27.52972M -24.31067M -23.97091M -0.36400M
Property plant equipment 31.61M 32.26M 30.06M 25.43M -
Total current assets 26.05M 16.99M 15.27M 15.43M 7.03M
Long term investments - - - - -
Net tangible assets 30.51M 28.09M 24.76M 24.33M 6.92M
Short term investments - 0.05M 0.06M 0.05M 0.05M
Net receivables 10.40M 5.99M 4.98M 2.77M 0.04M
Long term debt 5.25M 4.36M 7.18M 6.71M -
Inventory 4.28M 3.60M 2.52M 2.64M 2.64M
Accounts payable 7.15M 5.81M 3.65M 3.61M 0.07M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 0.62M 0.56M 0.45M 0.36M 0.36M
Additional paid in capital - - - - -
Common stock total equity - - - 19.14M 29.91M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 0.00973M -32.25824M -30.06471M -25.43311M 0.00000M
Deferred long term asset charges - - - - -
Non current assets total 34.03M 32.26M 30.06M 25.43M 25.43M
Capital lease obligations 0.33M 0.61M 0.55M 0.77M -
Long term debt total 5.31M 4.67M 7.52M 7.29M 0.00000M
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 -6.80283M -6.73122M -6.31786M -19.48798M -0.00500M
Change to liabilities 3.04M 1.12M 0.23M 4.74M 0.08M
Total cashflows from investing activities -6.80283M -6.73122M -6.31786M -19.48798M -19.48798M
Net borrowings -0.79329M -3.60690M 1.47M 9.73M 9.73M
Total cash from financing activities -0.25912M -3.61728M 1.46M 20.22M 20.22M
Change to operating activities -0.05604M 1.87M -0.76417M 2.70M 0.00500M
Net income 3.87M 2.86M 0.34M 4.84M -0.48383M
Change in cash 2.60M -0.84904M -3.15063M 2.72M -0.42762M
Begin period cash flow 5.71M 6.56M 9.71M 6.98M 7.41M
End period cash flow 8.31M 5.71M 6.56M 9.71M 6.98M
Total cash from operating activities 9.66M 9.50M 1.71M 1.99M -0.42262M
Issuance of capital stock 0.54M - - 11.02M -
Depreciation 4.88M 4.50M 3.44M 2.99M 2.99M
Other cashflows from investing activities -2.68694M 0.42M 0.38M -15.33829M 0.00000M
Dividends paid - - - - -
Change to inventory -1.27412M -1.08025M 0.13M -2.64131M -2.64131M
Change to account receivables -4.40928M -1.00328M -2.27734M -2.73029M -0.02280M
Sale purchase of stock 0.54M - 0.00000M 11.02M -
Other cashflows from financing activities 6.62M 4.22M 4.85M 10.36M 10.36M
Change to netincome 3.62M 1.23M 0.61M -7.89963M -7.89963M
Capital expenditures 4.12M 5.02M 6.69M 4.15M 4.15M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -5.68340M -2.08353M -2.14790M -5.37159M -0.04310M
Stock based compensation 0.43M 0.10M 0.09M 1.66M -
Other non cash items 0.92M 2.14M -2.07466M -5.83358M 0.48M
Free cash flow 5.55M 4.48M -4.98737M -2.16039M -4.14969M

Peer Comparison

Sector: Industrials Industry: Engineering & Construction

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)
VYS
Vysarn Ltd		 0.04 9.88% 0.45 18.00 - 1.50 3.03 1.49 6.64
DOW
Downer Edi Ltd		 -0.03 0.54% 5.50 - 13.35 0.28 1.42 0.39 59.21
JLG
Johns Lyng Group Ltd		 0.02 0.55% 3.67 34.74 24.81 1.29 3.82 1.28 13.25
NWH
NRW Holdings Ltd		 -0.02 0.58% 3.44 16.85 10.75 0.47 2.09 0.53 5.11
MGH
MAAS Group Holdings Ltd		 0.02 0.44% 4.52 19.22 - 1.64 2.32 2.21 10.90

Reports Covered

Stock Research & News

View All

Profile

Vysarn Limited engages in the hydrogeological drilling business in Western Australia. It also operates in the test pumping, reinjection water services, and water consultancy businesses. The company was incorporated in 2007 and is based in West Perth, Australia.

Vysarn Ltd

640 Murray Street, West Perth, WA, Australia, 6005

Key Executives

Name Title Year Born
Mr. James Clement AICD, B.Sc, Dip.AF, MBA CEO, MD & Director NA
Mr. Sheldon Burt Exec. Director NA
Mr. Matthew Power CFO & Company Sec. NA
Mr. Sheldon Burt Executive Director NA
Mr. Matthew Power CFO & Company Secretary NA
Mr. Sheldon Burt Executive Director NA
Mr. Matthew Power CFO & Company Secretary NA
Mr. Sheldon Burt Executive Director NA
Mr. Matthew Power CFO & Company Secretary NA
Mr. Sheldon Burt Executive Director 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.