0.00 - 0.01
0.00 - 0.02
289 / 496.9K (Avg.)
Analyze analyst forecasts for the company and compare them with competitors.
Analyze DCF forecasts for the company and compare them with competitors.
11.84M
Worse than XRF.AX's revenue of 31.29M.
-25.34%
Worse than XRF.AX's revenue growth rate of 7.60%.
859.93K
Worse than XRF.AX's ebitda of 8.05M.
7.26%
Worse than XRF.AX's ebitda margin of 25.74%.
305.09K
Worse than XRF.AX's ebit of 6.82M.
2.58%
Worse than XRF.AX's ebit margin of 21.80%.
554.84K
Better than XRF.AX's depreciation of 1.23M.
6.24M
Better than XRF.AX's total cash of 5.26M.
52.71%
Better than XRF.AX's cash as percentage of revenue of 16.80%.
2.66M
Better than XRF.AX's receivables of 4.48M.
22.47%
Worse than XRF.AX's receivables as percentage of revenue of 14.31%.
1.91M
Better than XRF.AX's inventories of 12.52M.
16.10%
Better than XRF.AX's inventories as percentage of revenue of 40.00%.
2.13M
Worse than XRF.AX's accounts payable of 542.25K.
18.02%
Worse than XRF.AX's payables as percentage of revenue of 1.73%.
-571.00K
Worse than XRF.AX's capital expenditure of -652.62K.
-4.82%
Better than XRF.AX's capex as percentage of revenue of -2.09%.
9.43%
Worse than XRF.AX's weighted average cost of capital (wacc) of 8.90%.
10.30%
Worse than XRF.AX's cost of equity of 8.94%.
9.08%
Worse than XRF.AX's cost of debt of 8.51%.
1.21
Worse than XRF.AX's beta of 0.92.
1.42B
Worse than XRF.AX's diluted shares outstanding of 137.78M.
2.64M
Better than XRF.AX's total debt of 3.38M.
14.25M
Worse than XRF.AX's total equity of 250.07M.
16.89M
Worse than XRF.AX's total capital of 253.45M.
15.66%
Worse than XRF.AX's debt weighting of 1.33%.
84.34%
Worse than XRF.AX's equity weighting of 98.67%.
159.60K
Worse than XRF.AX's ebiat of 5.16M.
-596.45K
Worse than XRF.AX's unlevered free cash flow of 3.72M.
2.00%
Worse than XRF.AX's long-term growth rate of 3.50%.
7.39M
Worse than XRF.AX's terminal value of 217.57M.
15.16M
Worse than XRF.AX's enterprise value of 169.40M.
-4.70M
Worse than XRF.AX's net debt of -8.67M.
19.86M
Worse than XRF.AX's equity value of 178.07M.
0.01
Worse than XRF.AX's equity value per share of 1.29.