|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.235 AUD | 0.00% |
|
+0.41% | -1.98% |
Projected Income Statement: Kina Securities Limited
| Fiscal Period: December | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 314.8 | 366.5 | 404.2 | 488.8 | 524.2 | 587.4 | 655.4 |
| Change | - | - | 10.28% | 20.94% | 7.23% | 12.06% | 11.59% |
| EBITDA | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| EBIT 1 | - | 153.2 | 185.2 | 202.2 | 225.4 | 257.2 | 292.4 |
| Change | - | - | 20.84% | 9.2% | 11.47% | 14.09% | 13.73% |
| Interest Paid | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | 148.4 | 175.3 | 184.1 | 207.4 | 235 | 267.7 |
| Change | - | - | 18.13% | 5% | 12.68% | 13.3% | 13.89% |
| Net income 1 | - | 116.5 | 105.2 | 102.5 | 127.2 | 155 | 176.6 |
| Change | - | - | -9.69% | -2.61% | 24.14% | 21.89% | 13.87% |
| Announcement Date | 24/2/21 | 26/2/23 | 27/2/24 | 27/2/25 | - | - | - |
1PGK in Million
Estimates
Forecast Balance Sheet: Kina Securities Limited
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Announcement Date | 24/2/21 | 27/2/22 | 26/2/23 | 27/2/24 | 27/2/25 | - | - | - |
Estimates
Cash Flow Forecast: Kina Securities Limited
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| CAPEX 1 | 39 | 22.92 | 28.43 | 14 | 12.82 | 27.33 |
| Change | - | -41.23% | 24.02% | -50.74% | -8.48% | 113.26% |
| Free Cash Flow (FCF) 1 | - | - | - | - | - | - |
| Change | - | - | - | - | - | - |
| Announcement Date | 30/3/20 | 30/3/21 | 30/3/22 | 31/3/23 | 1/4/24 | 31/3/25 |
1PGK in Million
Estimates
Forecast Financial Ratios: Kina Securities Limited
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|---|
Profitability | |||||||||
| EBITDA Margin (%) | - | - | - | - | - | - | - | - | - |
| EBIT Margin (%) | - | - | - | 41.81% | 45.82% | 41.37% | 43% | 43.78% | 44.62% |
| EBT Margin (%) | - | - | - | 40.5% | 43.38% | 37.66% | 39.58% | 40.02% | 40.84% |
| Net margin (%) | - | - | - | 31.79% | 26.03% | 20.96% | 24.27% | 26.4% | 26.94% |
| FCF margin (%) | - | - | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - | - | - |
Profitability | |||||||||
| ROA | - | 2.41% | - | 2.51% | 2.14% | 1.97% | 2.25% | 2.45% | 2.65% |
| ROE | - | 16.8% | - | 17.9% | 16.8% | 15.7% | 18.6% | 21.25% | 22.25% |
Financial Health | |||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - | - |
Capital Intensity | |||||||||
| CAPEX / Current Assets (%) | - | - | - | - | - | - | - | - | - |
| CAPEX / EBITDA (%) | - | - | - | - | - | - | - | - | - |
| CAPEX / FCF (%) | - | - | - | - | - | - | - | - | - |
Items per share | |||||||||
| Cash flow per share 1 | - | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | 0.269 | 0.268 | 0.264 | 0.256 | 0.261 | 0.31 | 0.361 | 0.403 |
| Change | - | - | -0.37% | -1.49% | -3.03% | 1.95% | 18.77% | 16.45% | 11.63% |
| Book Value Per Share 1 | - | 2.011 | 2.01 | 2.13 | 2.232 | 2.326 | 2.466 | 2.622 | 2.854 |
| Change | - | - | -0.07% | 6.02% | 4.79% | 4.17% | 6.05% | 6.31% | 8.83% |
| EPS 1 | - | - | - | 0.4035 | 0.3639 | 0.3544 | 0.439 | 0.5325 | 0.6065 |
| Change | - | - | - | - | -9.81% | -2.61% | 23.87% | 21.3% | 13.9% |
| Nbr of stocks (in thousands) | - | 285,790 | 286,936 | 286,936 | 286,936 | 287,949 | 292,966 | 292,966 | 292,966 |
| Announcement Date | - | 24/2/21 | 27/2/22 | 26/2/23 | 27/2/24 | 27/2/25 | - | - | - |
1PGK
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | 8.56x | 7.05x |
| PBR | 1.52x | 1.43x |
| EV / Sales | 2.1x | 1.87x |
| Yield | 8.25% | 9.61% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
3.768PGK
Average target price
4.696PGK
Spread / Average Target
+24.63%
Quarterly revenue - Rate of surprise
- Stock Market
- Equities
- KSL Stock
- Financials Kina Securities Limited
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition