First Time Loading...

Brickworks Ltd
ASX:BKW

Watchlist Manager
Brickworks Ltd Logo
Brickworks Ltd
ASX:BKW
Watchlist
Price: 27.08 AUD -0.33% Market Closed
Updated: Apr 25, 2024

Intrinsic Value

Brickworks Ltd. engages in the manufacture and distribution of clay and concrete products. [ Read More ]

The intrinsic value of one BKW stock under the Base Case scenario is 19.37 AUD. Compared to the current market price of 27.08 AUD, Brickworks Ltd is Overvalued by 28%.

Key Points:
BKW Intrinsic Value
Base Case
19.37 AUD
Overvaluation 28%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Brickworks Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling BKW stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Brickworks Ltd

Provide an overview of the primary business activities
of Brickworks Ltd.

What unique competitive advantages
does Brickworks Ltd hold over its rivals?

What risks and challenges
does Brickworks Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Brickworks Ltd.

Provide P/S
for Brickworks Ltd.

Provide P/E
for Brickworks Ltd.

Provide P/OCF
for Brickworks Ltd.

Provide P/FCFE
for Brickworks Ltd.

Provide P/B
for Brickworks Ltd.

Provide EV/S
for Brickworks Ltd.

Provide EV/GP
for Brickworks Ltd.

Provide EV/EBITDA
for Brickworks Ltd.

Provide EV/EBIT
for Brickworks Ltd.

Provide EV/OCF
for Brickworks Ltd.

Provide EV/FCFF
for Brickworks Ltd.

Provide EV/IC
for Brickworks Ltd.

Show me price targets
for Brickworks Ltd made by professional analysts.

What are the Revenue projections
for Brickworks Ltd?

How accurate were the past Revenue estimates
for Brickworks Ltd?

What are the Net Income projections
for Brickworks Ltd?

How accurate were the past Net Income estimates
for Brickworks Ltd?

What are the EPS projections
for Brickworks Ltd?

How accurate were the past EPS estimates
for Brickworks Ltd?

What are the EBIT projections
for Brickworks Ltd?

How accurate were the past EBIT estimates
for Brickworks Ltd?

Compare the revenue forecasts
for Brickworks Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Brickworks Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Brickworks Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Brickworks Ltd compared to its peers.

Compare the P/E ratios
of Brickworks Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Brickworks Ltd with its peers.

Analyze the financial leverage
of Brickworks Ltd compared to its main competitors.

Show all profitability ratios
for Brickworks Ltd.

Provide ROE
for Brickworks Ltd.

Provide ROA
for Brickworks Ltd.

Provide ROIC
for Brickworks Ltd.

Provide ROCE
for Brickworks Ltd.

Provide Gross Margin
for Brickworks Ltd.

Provide Operating Margin
for Brickworks Ltd.

Provide Net Margin
for Brickworks Ltd.

Provide FCF Margin
for Brickworks Ltd.

Show all solvency ratios
for Brickworks Ltd.

Provide D/E Ratio
for Brickworks Ltd.

Provide D/A Ratio
for Brickworks Ltd.

Provide Interest Coverage Ratio
for Brickworks Ltd.

Provide Altman Z-Score Ratio
for Brickworks Ltd.

Provide Quick Ratio
for Brickworks Ltd.

Provide Current Ratio
for Brickworks Ltd.

Provide Cash Ratio
for Brickworks Ltd.

What is the historical Revenue growth
over the last 5 years for Brickworks Ltd?

What is the historical Net Income growth
over the last 5 years for Brickworks Ltd?

What is the current Free Cash Flow
of Brickworks Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Brickworks Ltd.

Financials

Balance Sheet Decomposition
Brickworks Ltd

Current Assets 602.7m
Cash & Short-Term Investments 133.1m
Receivables 100.9m
Other Current Assets 368.7m
Non-Current Assets 5.4B
Long-Term Investments 4.2B
PP&E 1B
Intangibles 145.3m
Other Non-Current Assets 7.4m
Current Liabilities 261.3m
Accounts Payable 110.2m
Accrued Liabilities 951k
Other Current Liabilities 150.1m
Non-Current Liabilities 2.2B
Long-Term Debt 1.3B
Other Non-Current Liabilities 924.8m
Efficiency

Earnings Waterfall
Brickworks Ltd

Revenue
1.1B AUD
Cost of Revenue
-784.8m AUD
Gross Profit
359.8m AUD
Operating Expenses
-320.3m AUD
Operating Income
39.5m AUD
Other Expenses
-51.3m AUD
Net Income
-11.8m AUD

Free Cash Flow Analysis
Brickworks Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

BKW Profitability Score
Profitability Due Diligence

Brickworks Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Negative Net Income
Positive Gross Profit
Positive 3-Year Average ROE
Positive 3-Years Revenue Growth
50/100
Profitability
Score

Brickworks Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

BKW Solvency Score
Solvency Due Diligence

Brickworks Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
42/100
Solvency
Score

Brickworks Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BKW Price Targets Summary
Brickworks Ltd

Wall Street analysts forecast BKW stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BKW is 31.08 AUD with a low forecast of 27.57 AUD and a high forecast of 39.38 AUD.

Lowest
Price Target
27.57 AUD
2% Upside
Average
Price Target
31.08 AUD
15% Upside
Highest
Price Target
39.38 AUD
45% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

BKW Price
Brickworks Ltd

1M 1M
-3%
6M 6M
+8%
1Y 1Y
+9%
3Y 3Y
+41%
5Y 5Y
+85%
10Y 10Y
+165%
Annual Price Range
27.08
52w Low
24.07
52w High
31.11
Price Metrics
Average Annual Return 11.04%
Standard Deviation of Annual Returns 15.99%
Max Drawdown -40%
Shares Statistics
Market Capitalization 4.1B AUD
Shares Outstanding 151 912 807
Percentage of Shares Shorted
N/A

BKW Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Brickworks Ltd Logo
Brickworks Ltd

Country

Australia

Industry

Construction

Market Cap

4.1B AUD

Dividend Yield

2.43%

Description

Brickworks Ltd. engages in the manufacture and distribution of clay and concrete products. The company is headquartered in Sydney, New South Wales and currently employs 2,240 full-time employees. The firm is engaged in the development and investment activities. The firm's segments include Building Products Australia, Building Products North America, Property and Investments. Building Products Australia manufactures vitrified clay, concrete and timber products used in the building industry. Building Products North America manufactures products lines including bricks and masonry blocks used in the building industry. Property division is engaged in the utilization of opportunities associated with land owned by the Company, including the sale of property and investment in Property Trusts. Investments division holds investments in the Australian share market, both for dividend income and capital growth, and includes the investment in Washington H. Soul Pattinson and Company Limited (WHSP).

Contact

NEW SOUTH WALES
Sydney
738-780 Wallgrove Rd, Horsley Park
+61298307800.0
https://www.brickworks.com.au/

IPO

1962-06-30

Employees

2 240

Officers

MD & Executive Director
Mr. Lindsay R. Partridge A.M., B.Sc., F.A.C.I.D., SFCDA; Dip.CD
Chief Financial Officer
Mr. Grant Douglas C.A.
Chief Operating Officer
Mr. Mark A. Ellenor B.Bus
Company Secretary & General Counsel
Ms. Susan L. Leppinus B.E., L.L.B.
Group GM of Brickworks Sales & Group GM of Austral Bricks Australia
Mr. David T. Fitzharris
General Manager of Corporate Development
Mr. Mark Callagher
Show More
General Manager of Austral Masonry
Mr. David Millington
General Manager of Operations
Emily Antonio
Show Less

See Also

Discover More
What is the Intrinsic Value of one BKW stock?

The intrinsic value of one BKW stock under the Base Case scenario is 19.37 AUD.

Is BKW stock undervalued or overvalued?

Compared to the current market price of 27.08 AUD, Brickworks Ltd is Overvalued by 28%.