First Time Loading...

Maxiparts Ltd
ASX:MXI

Watchlist Manager
Maxiparts Ltd Logo
Maxiparts Ltd
ASX:MXI
Watchlist
Price: 1.85 AUD Market Closed
Updated: May 20, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

215.4m
+24%
Assets
Growth Rates:
1 Year
+49%
3 Years
-10%
5 Years
-19%
7 Years
-6%
10 Years
+6%
116.4m
+30%
Liabilities
Growth Rates:
1 Year
+89%
3 Years
-25%
5 Years
-11%
7 Years
+14%
10 Years
+41%
99m
+19%
Equity
Growth Rates:
1 Year
+20%
3 Years
+18%
5 Years
-26%
7 Years
-22%
10 Years
-17%

Balance Sheet Decomposition
Maxiparts Ltd

215.4m
Assets
116.4m
Liabilities
215.4m
Assets
116.4m
Liabilities
Current Assets 118.8m
Cash & Short-Term Investments 15.2m
Receivables 29.4m
Other Current Assets 74.2m
Non-Current Assets 96.5m
PP&E 44.6m
Intangibles 36.9m
Other Non-Current Assets 15.1m
Current Liabilities 49.2m
Accounts Payable 35.6m
Other Current Liabilities 13.6m
Non-Current Liabilities 67.2m
Long-Term Debt 64.8m
Other Non-Current Liabilities 2.4m

Balance Sheet
Maxiparts Ltd

Rotate your device to view
Balance Sheet
Currency: AUD
Jun-2014 Jun-2015 Jun-2016 Jun-2017 Jun-2018 Jun-2019 Jun-2020 Jun-2021 Jun-2022 Jun-2023
Assets
Cash & Cash Equivalents
5
4
11
6
10
12
26
22
12
14
Cash Equivalents
5
4
11
6
10
12
26
22
12
14
Short-Term Investments
0
0
0
0
0
0
0
0
0
4
Total Receivables
43
44
41
46
41
43
28
33
29
31
Accounts Receivables
42
42
37
44
39
42
24
33
26
28
Other Receivables
1
3
4
2
2
1
4
0
3
3
Inventory
55
54
53
60
58
59
58
27
45
52
Other Current Assets
2
2
1
2
21
4
2
111
0
2
Total Current Assets
105
104
107
114
130
118
114
194
86
103
PP&E Net
63
73
79
89
94
42
55
19
27
37
PP&E Gross
63
73
79
89
94
42
55
19
27
37
Accumulated Depreciation
37
36
36
38
37
40
42
8
8
10
Intangible Assets
21
18
12
13
12
22
14
0
0
6
Goodwill
25
25
25
25
22
13
8
8
9
12
Note Receivable
1
0
0
0
0
0
0
0
0
0
Long-Term Investments
4
4
4
4
5
11
11
0
4
0
Other Long-Term Assets
0
2
3
2
1
11
20
21
20
15
Other Assets
25
25
25
25
22
13
8
8
9
12
Total Assets
219
N/A
226
+3%
229
+2%
247
+8%
264
+7%
217
-18%
222
+2%
241
+9%
146
-40%
173
+19%
Liabilities
Accounts Payable
30
32
35
40
35
36
30
36
20
26
Accrued Liabilities
9
9
10
9
9
9
9
2
3
4
Short-Term Debt
0
0
0
0
0
0
0
0
0
0
Current Portion of Long-Term Debt
4
5
2
3
1
0
8
3
4
4
Other Current Liabilities
13
15
16
19
30
15
18
85
8
9
Total Current Liabilities
56
62
63
71
75
60
65
127
36
42
Long-Term Debt
38
42
41
45
50
44
77
32
30
46
Deferred Income Tax
2
0
0
1
2
0
0
0
0
0
Minority Interest
2
2
2
1
1
0
0
0
0
1
Other Liabilities
1
1
1
1
1
1
1
0
0
1
Total Liabilities
99
N/A
107
+8%
108
+1%
119
+10%
130
+9%
104
-19%
143
+37%
159
+11%
66
-58%
90
+36%
Equity
Common Stock
56
56
56
56
56
56
56
56
81
82
Retained Earnings
52
47
48
54
57
41
5
10
4
2
Unrealized Security Profit/Loss
10
12
13
15
18
13
14
14
0
0
Other Equity
2
4
4
2
3
2
2
2
3
0
Total Equity
120
N/A
119
-1%
121
+2%
127
+5%
134
+6%
113
-16%
78
-31%
83
+6%
80
-4%
83
+5%
Total Liabilities & Equity
219
N/A
226
+3%
229
+2%
247
+8%
264
+7%
217
-18%
222
+2%
241
+9%
146
-40%
173
+19%
Shares Outstanding
Common Shares Outstanding
185
185
37
37
37
37
37
37
47
48

See Also

Summary
MXI intrinsic value, competitors valuation, and company profile.
DCF Valuation
MXI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MXI stock valuation using valuation multiples.
Wall Street Estimates
MXI 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
MXI 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 139,000+ 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.