First Time Loading...

Mader Group Ltd
ASX:MAD

Watchlist Manager
Mader Group Ltd Logo
Mader Group Ltd
ASX:MAD
Watchlist
Price: 6.95 AUD 1.76% Market Closed
Updated: May 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

702.9m
+15%
Revenue
Growth Rates:
1 Year
+41%
3 Years
+149%
5 Years
-
7 Years
-
10 Years
-
66.2m
+19%
Operating Income
Growth Rates:
1 Year
+48%
3 Years
+154%
5 Years
-
7 Years
-
10 Years
-
45.2m
+17%
Net Income
Growth Rates:
1 Year
+35%
3 Years
+149%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Mader Group Ltd

Revenue
702.9m AUD
Cost of Revenue
-541.3m AUD
Gross Profit
161.6m AUD
Operating Expenses
-95.4m AUD
Operating Income
66.2m AUD
Other Expenses
-21m AUD
Net Income
45.2m AUD

Income Statement
Mader Group Ltd

Rotate your device to view
Income Statement
Currency: AUD
Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023
Revenue
Revenue
274
N/A
282
+3%
304
+8%
348
+14%
402
+15%
497
+24%
609
+22%
703
+15%
Gross Profit
Cost of Revenue
(219)
(226)
(246)
(282)
(323)
(396)
(473)
(541)
Gross Profit
55
N/A
56
+3%
58
+4%
66
+14%
79
+18%
101
+29%
136
+34%
162
+19%
Operating Income
Operating Expenses
(29)
(30)
(32)
(37)
(43)
(56)
(80)
(95)
Selling, General & Administrative
(28)
(30)
(32)
(37)
(44)
(56)
(80)
(95)
Other Operating Expenses
(1)
(1)
(0)
0
0
(0)
(0)
(0)
Operating Income
26
N/A
26
0%
26
+1%
29
+12%
35
+19%
45
+27%
55
+24%
66
+19%
Pre-Tax Income
Interest Income Expense
(2)
(1)
(0)
(0)
(1)
(2)
(3)
(4)
Non-Reccuring Items
0
0
0
0
0
0
0
0
Total Other Income
0
1
0
2
6
7
2
2
Pre-Tax Income
25
N/A
26
+3%
27
+4%
31
+15%
40
+31%
49
+21%
55
+11%
64
+18%
Net Income
Tax Provision
(7)
(8)
(7)
(8)
(12)
(16)
(16)
(19)
Income from Continuing Operations
18
18
19
23
28
33
39
45
Net Income (Common)
18
N/A
18
+4%
19
+7%
23
+18%
28
+23%
33
+20%
39
+15%
45
+17%
EPS (Diluted)
0.09
N/A
0.09
N/A
0.1
+11%
0.11
+10%
0.14
+27%
0.17
+21%
0.18
+6%
0.21
+17%

See Also

Summary
MAD intrinsic value, competitors valuation, and company profile.
DCF Valuation
MAD stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MAD stock valuation using valuation multiples.
Wall Street Estimates
MAD price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MAD stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 135,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.