Analyze analyst forecasts for the company and compare them with competitors.
0.00 - 0.01
0.00 - 0.02
289 / 496.9K (Avg.)
Analyze DCF forecasts for the company and compare them with competitors.
28.14M
Worse than XRF.AX's revenue of 72.07M.
15.37%
Worse than XRF.AX's revenue growth rate of 20.45%.
3.69M
Worse than XRF.AX's ebitda of 17.16M.
13.13%
Worse than XRF.AX's ebitda margin of 23.81%.
2.68M
Worse than XRF.AX's ebit of 14.86M.
9.52%
Worse than XRF.AX's ebit margin of 20.61%.
1.02M
Better than XRF.AX's depreciation of 2.30M.
10.78M
Worse than XRF.AX's total cash of 12.24M.
38.30%
Better than XRF.AX's cash as percentage of revenue of 16.98%.
3.56M
Better than XRF.AX's receivables of 10.72M.
12.66%
Better than XRF.AX's receivables as percentage of revenue of 14.88%.
8.05M
Better than XRF.AX's inventories of 25.47M.
28.61%
Better than XRF.AX's inventories as percentage of revenue of 35.33%.
4.22M
Worse than XRF.AX's accounts payable of 1.50M.
15.00%
Worse than XRF.AX's payables as percentage of revenue of 2.08%.
-1.46M
Better than XRF.AX's capital expenditure of -1.45M.
-5.20%
Better than XRF.AX's capex as percentage of revenue of -2.02%.
9.61%
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%.
1.74M
Worse than XRF.AX's ebiat of 10.43M.
10.04M
Better than XRF.AX's unlevered free cash flow of 1.88M.
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.
15.12M
Worse than XRF.AX's enterprise value of 169.44M.
-4.70M
Worse than XRF.AX's net debt of -8.67M.
19.82M
Worse than XRF.AX's equity value of 178.11M.
0.01
Worse than XRF.AX's equity value per share of 1.29.
