Last update at 2025-01-22T02:25:00Z
With EPS Growth And More, PWR Holdings (ASX:PWH) Makes An Interesting Case
Mon 31 Jul 23, 05:37 AMAre PWR Holdings Limited (ASX:PWH) Investors Paying Above The Intrinsic Value?
Fri 30 Jun 23, 09:59 PMInvesting in PWR Holdings (ASX:PWH) five years ago would have delivered you a 253% gain
Mon 29 May 23, 11:41 PMWhat Is PWR Holdings Limited's (ASX:PWH) Share Price Doing?
Mon 15 May 23, 10:39 PMA Look Into PWR Holdings' (ASX:PWH) Impressive Returns On Capital
Mon 17 Apr 23, 12:05 AMPWR Holdings (ASX:PWH) Ticks All The Boxes When It Comes To Earnings Growth
Tue 21 Feb 23, 01:24 AMBreakdown | 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 | 30.24M | 28.49M | 22.55M | 18.23M | 19.84M |
Minority interest | - | - | - | - | - |
Net income | 21.75M | 20.84M | 16.80M | 13.05M | 13.05M |
Selling general administrative | 48.48M | 39.65M | 31.49M | 28.80M | 27.03M |
Selling and marketing expenses | - | - | - | - | - |
Gross profit | 94.51M | 80.22M | 61.20M | 51.48M | 51.48M |
Reconciled depreciation | 8.47M | 7.22M | 5.74M | 4.71M | 2.47M |
Ebit | 30.77M | 28.69M | 23.25M | 18.50M | 19.91M |
Ebitda | 39.25M | 35.92M | 30.84M | 23.20M | 22.38M |
Depreciation and amortization | 8.47M | 7.22M | 7.59M | 4.71M | 2.47M |
Non operating income net other | - | - | - | - | - |
Operating income | 30.67M | 28.47M | 21.27M | 14.55M | 19.91M |
Other operating expenses | 87.70M | 72.40M | 56.34M | 47.12M | 46.72M |
Interest expense | 0.53M | 0.20M | 0.70M | 0.26M | 0.07M |
Tax provision | 8.49M | 7.65M | 5.75M | 5.19M | 5.45M |
Interest income | 0.33M | 0.02M | 0.02M | 0.49M | 0.54M |
Net interest income | -0.33300M | -0.18200M | -0.67700M | -0.26300M | 0.54M |
Extraordinary items | - | - | - | - | -0.18000M |
Non recurring | - | - | - | - | - |
Other items | - | - | - | - | - |
Income tax expense | 8.49M | 7.65M | 5.75M | 5.19M | 5.63M |
Total revenue | 118.33M | 101.07M | 79.21M | 65.73M | 65.41M |
Total operating expenses | 65.81M | 53.29M | 42.58M | 36.93M | 32.79M |
Cost of revenue | 23.82M | 20.85M | 18.01M | 14.25M | 13.93M |
Total other income expense net | 1.88M | 1.74M | 2.76M | 4.12M | -0.07100M |
Discontinued operations | - | - | - | - | - |
Net income from continuing ops | 21.75M | 20.84M | 16.80M | 13.05M | 14.21M |
Net income applicable to common shares | 21.75M | 20.84M | 16.80M | 13.05M | 14.21M |
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 | 139.42M | 123.16M | 98.53M | 87.30M | 82.38M |
Intangible assets | 10.98M | 10.98M | 10.98M | 10.98M | 10.98M |
Earning assets | - | - | - | - | - |
Other current assets | 2.71M | 0.75M | 0.72M | 0.82M | 2.20M |
Total liab | 39.13M | 34.69M | 22.13M | 23.34M | 28.13M |
Total stockholder equity | 100.29M | 88.47M | 76.40M | 63.96M | 54.25M |
Deferred long term liab | - | - | - | - | - |
Other current liab | 14.50M | 8.81M | 9.36M | 9.70M | 6.76M |
Common stock | 27.34M | 26.81M | 26.48M | 26.22M | 26.07M |
Capital stock | 27.34M | 26.81M | 26.48M | 26.22M | 26.07M |
Retained earnings | 69.71M | 58.66M | 49.05M | 37.73M | 27.74M |
Other liab | - | - | 2.67M | 3.40M | 1.06M |
Good will | 4.91M | 4.93M | 4.04M | 3.93M | 4.05M |
Other assets | - | - | 0.00000M | 0.77M | 0.88M |
Cash | 21.66M | 17.63M | 21.50M | 19.86M | 20.80M |
Cash and equivalents | - | - | - | - | - |
Total current liabilities | 22.63M | 16.15M | 14.62M | 13.27M | 10.93M |
Current deferred revenue | 2.02M | 0.48M | 0.47M | 0.44M | 0.21M |
Net debt | -5.79700M | 0.66M | -14.75700M | -11.40100M | -2.77800M |
Short term debt | 2.44M | 2.56M | 1.90M | 1.79M | 1.88M |
Short long term debt | - | - | - | - | - |
Short long term debt total | 15.87M | 18.29M | 6.74M | 8.46M | 18.03M |
Other stockholder equity | - | -85.46900M | -75.53300M | -63.95000M | -53.81300M |
Property plant equipment | - | 53.77M | 32.59M | 34.28M | 29.30M |
Total current assets | 67.43M | 53.47M | 50.91M | 37.33M | 37.18M |
Long term investments | - | - | - | - | - |
Net tangible assets | - | - | 61.37M | 49.05M | 39.22M |
Short term investments | - | 5.00M | 5.00M | - | 0.49M |
Net receivables | 23.06M | 16.01M | 13.81M | 9.34M | 6.93M |
Long term debt | - | - | - | 0.00000M | 8.59M |
Inventory | 20.00M | 17.79M | 12.75M | 6.49M | 6.53M |
Accounts payable | 3.67M | 4.30M | 2.88M | 1.33M | 2.08M |
Total permanent equity | - | - | - | - | - |
Noncontrolling interest in consolidated entity | - | - | - | - | - |
Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
Accumulated other comprehensive income | 3.24M | 3.00M | 0.86M | 0.01M | 0.44M |
Additional paid in capital | - | - | - | - | - |
Common stock total equity | - | - | - | - | 26.07M |
Preferred stock total equity | - | - | - | - | - |
Retained earnings total equity | - | - | - | - | - |
Treasury stock | - | - | - | - | - |
Accumulated amortization | - | - | - | - | - |
Non currrent assets other | 10.98M | -69.68500M | -47.62100M | -49.19500M | -44.33000M |
Deferred long term asset charges | - | - | - | - | - |
Non current assets total | 71.99M | 69.69M | 47.62M | 49.97M | 45.21M |
Capital lease obligations | 15.87M | 18.29M | 6.74M | 8.46M | 9.44M |
Long term debt total | - | 15.72M | 4.84M | 6.67M | 16.14M |
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 | -16.90600M | -3.85000M | -10.28200M | -6.66500M | -5.92500M |
Change to liabilities | - | 2.20M | 0.56M | 0.07M | 0.92M |
Total cashflows from investing activities | -16.90600M | -3.85000M | -10.28200M | -6.66500M | -5.92500M |
Net borrowings | - | -2.01600M | -10.40400M | 3.33M | 3.25M |
Total cash from financing activities | -14.63700M | -11.53700M | -17.21600M | -8.47200M | -4.55400M |
Change to operating activities | - | -3.02400M | 4.22M | -0.81500M | 0.65M |
Net income | 21.75M | 20.84M | 16.80M | 13.05M | 14.21M |
Change in cash | -3.87300M | 1.64M | -0.94800M | 0.58M | 8.11M |
Begin period cash flow | 21.50M | 19.86M | 20.80M | 20.22M | 12.11M |
End period cash flow | 17.63M | 21.50M | 19.86M | 20.80M | 20.22M |
Total cash from operating activities | 27.70M | 17.04M | 26.41M | 16.17M | 18.65M |
Issuance of capital stock | - | - | - | - | - |
Depreciation | 8.47M | 7.22M | 5.74M | 4.71M | 2.47M |
Other cashflows from investing activities | -1.86000M | 1.10M | 0.08M | 1.08M | 0.05M |
Dividends paid | 12.14M | 9.52M | 6.81M | 11.80M | 7.80M |
Change to inventory | -5.04300M | -6.25700M | 0.04M | 0.66M | -0.40600M |
Change to account receivables | -2.19300M | -4.47200M | -2.40900M | -2.24300M | -0.63500M |
Sale purchase of stock | - | - | - | - | - |
Other cashflows from financing activities | -2.49800M | -2.01600M | -1.81900M | 3.33M | 3.25M |
Change to netincome | - | -1.25600M | 1.57M | 1.33M | 0.04M |
Capital expenditures | 15.05M | 5.02M | 10.37M | 7.76M | 5.99M |
Change receivables | - | - | - | - | - |
Cash flows other operating | - | - | - | - | - |
Exchange rate changes | - | - | - | - | - |
Cash and cash equivalents changes | - | - | - | - | - |
Change in working capital | -7.23600M | -10.72900M | -2.37000M | -1.58000M | - |
Stock based compensation | 0.82M | 0.49M | 0.40M | 0.33M | - |
Other non cash items | -2.52800M | -11.02700M | 3.87M | -1.58500M | -16.67600M |
Free cash flow | 12.65M | 12.02M | 16.04M | 8.41M | 12.67M |
Sector: Consumer Cyclical Industry: Auto Parts
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) |
---|---|---|---|---|---|---|---|---|
PWH PWR Holdings Ltd |
-0.015 0.19% | 8.09 | 31.72 | 29.24 | 5.72 | 7.86 | 5.61 | 17.18 |
ARB ARB Corporation Ltd |
0.22 0.55% | 40.51 | 31.94 | 28.82 | 4.76 | 5.00 | 4.74 | 19.14 |
SNL Supply Network Ltd |
-0.12 0.35% | 33.93 | 43.67 | - | 4.85 | 14.27 | 5.02 | 26.63 |
AOV AMOTIV LTD |
-0.005 0.05% | 10.53 | 14.55 | 13.23 | 1.47 | 1.55 | 1.93 | 8.86 |
SFC Schaffer Corporation Ltd |
-0.4 1.78% | 22.10 | 11.10 | - | 1.33 | 1.33 | 1.51 | 5.99 |
PWR Holdings Limited engages in the design, prototyping, production, testing, validation, and sale of cooling products and solutions in Australia, the United States, the United Kingdom, Italy, Germany, France, Japan, and internationally. It operates in two segments, PWR Performance Products and PWR C&R. The company offers tube and fin heat exchangers, bar and plate heat exchangers, high temperature polymer SLA and aluminium powder DMLS additive manufacturing machines, liquid cold plates, brazed chassis, and micro matrix heat exchangers; and manufactures and supplies radiators, oil coolers, intercoolers, battery cooling, and electronic cooling cold plates. It provides its cooling solutions to the motorsports, defence, aerospace, electric and hybrid vehicles, renewable energy, original equipment manufacturing, industrial, and performance aftermarket sectors. The company was founded in 1987 and is headquartered in Ormeau, Australia.
103 Lahrs Road, Ormeau, QLD, Australia, 4208
Name | Title | Year Born |
---|---|---|
Mr. Kees Cornelius Weel | MD, CEO & Exec. Director | NA |
Mr. Martin James McIver M.B.A., MBA | Chief Financial Officer | NA |
Mr. Matthew Bryson | Chief Technical & Commercial Officer | NA |
Ms. Melissa Morrison | People & Culture Mang. | NA |
Ms. Lisa Jane Dalton L.L.B., B.App.Sc, M.App.Sc, LLB(Hons), FAICD, FCIS | Company Sec. | 1964 |
Mr. Kees Cornelius Weel | MD, CEO & Executive Director | NA |
Ms. Lisa Jane Dalton B.App.Sc, FAICD, FCIS, FGIA, L.L.B., LLB(Hons), M. | Company Secretary | 1964 |
Mr. Kees Cornelius Weel | MD, CEO & Executive Director | NA |
Ms. Lisa Jane Dalton B.App.Sc, FAICD, FCIS, FGIA, L.L.B., LLB(Hons), M. | Company Secretary | 1964 |
Mr. Kees Cornelius Weel | MD, CEO & 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.