0.06 - 0.07
0.06 - 0.24
1.89M / 3.59M (Avg.)
-1.60 | -0.04
Analyze DCF forecasts for the company and compare them with competitors.
281.98M
Worse than NHC.AX's revenue of 1.75B.
8.81%
Better than NHC.AX's revenue growth rate of -0.98%.
65.75M
Worse than NHC.AX's ebitda of 689.84M.
23.32%
Worse than NHC.AX's ebitda margin of 39.46%.
48.64M
Worse than NHC.AX's ebit of 515.28M.
17.25%
Worse than NHC.AX's ebit margin of 29.48%.
17.12M
Better than NHC.AX's depreciation of 174.57M.
13.40M
Worse than NHC.AX's total cash of 536.05M.
4.75%
Worse than NHC.AX's cash as percentage of revenue of 30.67%.
26.60M
Better than NHC.AX's receivables of 164.78M.
9.43%
Equal to NHC.AX's receivables as percentage of revenue of 9.43%.
10.70M
Better than NHC.AX's inventories of 90.11M.
3.79%
Better than NHC.AX's inventories as percentage of revenue of 5.15%.
46.06M
Better than NHC.AX's accounts payable of 116.10M.
16.34%
Worse than NHC.AX's payables as percentage of revenue of 6.64%.
-10.00M
Worse than NHC.AX's capital expenditure of -146.22M.
-3.54%
Worse than NHC.AX's capex as percentage of revenue of -8.37%.
8.27%
Worse than NHC.AX's weighted average cost of capital (wacc) of 5.50%.
6.31%
Worse than NHC.AX's cost of equity of 5.71%.
104.05%
Worse than NHC.AX's cost of debt of 4.59%.
0.36
Worse than NHC.AX's beta of 0.24.
800.97M
Better than NHC.AX's diluted shares outstanding of 847.92M.
4.18M
Better than NHC.AX's total debt of 372.87M.
152.18M
Worse than NHC.AX's total equity of 4.11B.
156.36M
Worse than NHC.AX's total capital of 4.49B.
2.67%
Better than NHC.AX's debt weighting of 8.31%.
97.33%
Better than NHC.AX's equity weighting of 91.69%.
37.25M
Worse than NHC.AX's ebiat of 360.69M.
53.03M
Worse than NHC.AX's unlevered free cash flow of 322.89M.
0.50%
Equal to NHC.AX's long-term growth rate of 0.50%.
817.64M
Worse than NHC.AX's terminal value of 7.54B.
767.27M
Worse than NHC.AX's enterprise value of 7.34B.
-4.17M
Worse than NHC.AX's net debt of -265.89M.
771.44M
Worse than NHC.AX's equity value of 7.61B.
0.96
Worse than NHC.AX's equity value per share of 8.97.
Analyze analyst forecasts for the company and compare them with competitors.
1.16B
No peer data available for comparison.
270.49M
No peer data available for comparison.
0.37
No peer data available for comparison.
296.36M
No peer data available for comparison.
200.08M
No peer data available for comparison.
56.91M
No peer data available for comparison.
