Create Free Account

By creating account you will get access to hot stocks & personalised emails

Beacon Lighting Group Ltd

Consumer Cyclical AU BLX

2.52AUD
0.02(0.80%)

Last update at 2024-05-20T04:06:00Z

Day Range

2.432.56
LowHigh

52 Week Range

1.313.09
LowHigh

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Income before tax 48.18M 58.03M 53.76M 31.89M 23.12M
Minority interest - - -0.02800M - -
Net income 33.64M 40.73M 37.63M 22.23M 16.04M
Selling general administrative 18.32M 18.23M 17.26M 15.95M 16.33M
Selling and marketing expenses 139.24M 129.34M 121.39M 116.02M 117.95M
Gross profit 211.33M 210.37M 197.34M 161.20M 157.71M
Reconciled depreciation 30.81M 28.90M 26.46M 24.46M 4.51M
Ebit 54.83M 63.79M 59.50M 38.07M 25.09M
Ebitda 85.64M 92.69M 85.96M 62.53M 29.60M
Depreciation and amortization 30.81M 28.90M 26.46M 24.46M 4.51M
Non operating income net other - - - - -
Operating income 54.53M 63.58M 59.50M 30.29M 25.09M
Other operating expenses 56.65M 53.42M 48.63M 31.79M 227.38M
Interest expense 6.65M 5.76M 5.74M 6.18M 1.97M
Tax provision 14.54M 17.30M 16.10M 9.66M 7.07M
Interest income 6.17M 0.17M 5.74M 6.18M 1.97M
Net interest income -6.46100M -5.59300M -5.74400M -6.17900M -1.97100M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 14.54M 17.30M 16.10M 9.66M 7.07M
Total revenue 311.95M 304.30M 288.68M 252.22M 246.30M
Total operating expenses 188.37M 176.46M 165.11M 156.43M 138.79M
Cost of revenue 100.62M 93.93M 91.34M 91.03M 88.59M
Total other income expense net 0.88M 0.82M 0.82M 8.83M -1.97100M
Discontinued operations - - - - -
Net income from continuing ops 33.64M 40.73M 37.66M 22.23M 16.04M
Net income applicable to common shares 33.64M 40.73M 37.63M 22.23M 16.04M
Preferred stock and other adjustments - - - - -
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Total assets 332.92M 322.55M 290.02M 267.21M 164.82M
Intangible assets 0.12M 0.14M 0.16M 0.18M 0.20M
Earning assets - - - - -
Other current assets 2.30M 2.08M 1.34M 1.50M 2.28M
Total liab 183.82M 188.41M 177.83M 180.25M 81.64M
Total stockholder equity 149.10M 134.13M 112.20M 86.97M 83.18M
Deferred long term liab - - - - -
Other current liab 71.88M 76.41M 70.04M 66.17M 20.25M
Common stock 74.47M 72.31M 72.31M 70.26M 68.23M
Capital stock 74.47M 72.31M 72.31M 70.26M 68.23M
Retained earnings 116.96M 104.09M 83.24M 60.28M 58.28M
Other liab 1.74M 1.80M 0.94M 0.98M 3.88M
Good will 13.63M 13.58M 13.58M 12.77M 11.45M
Other assets 13.30M 12.88M 13.94M 14.64M 5.83M
Cash 20.68M 28.00M 33.83M 44.86M 18.30M
Cash and equivalents - - 0.00000M 1.29M 1.27M
Total current liabilities 78.88M 88.87M 79.21M 75.99M 58.30M
Current deferred revenue -46.17600M -47.03500M -43.69600M -40.43900M -
Net debt 128.70M 116.03M 107.55M 98.86M 32.63M
Short term debt 46.18M 46.28M 43.70M 40.44M 31.48M
Short long term debt 19.41M 19.56M 18.62M 17.20M 31.05M
Short long term debt total 149.38M 144.02M 141.38M 143.72M 50.94M
Other stockholder equity -191.43200M -176.40200M -155.55100M -130.53500M -43.13900M
Property plant equipment 152.76M 144.14M 136.00M 121.57M 46.01M
Total current assets 133.12M 131.76M 110.89M 118.05M 101.33M
Long term investments 19.99M 20.04M 15.45M - -
Net tangible assets 135.35M 120.42M 98.46M 74.02M 71.53M
Short term investments 0.05M 0.06M - - -
Net receivables 13.20M 8.59M 7.79M 8.62M 12.05M
Long term debt 3.00M 0.00000M 0.00000M 13.20M 18.94M
Inventory 96.94M 93.09M 67.94M 63.08M 68.70M
Accounts payable 7.00M 13.21M 9.17M 9.82M 6.57M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -42.33600M -42.26700M -43.35500M -43.56700M -43.33100M
Additional paid in capital - - - - -
Common stock total equity - - - 70.26M 68.23M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - -0.10800M 0.09M -0.19200M
Accumulated amortization - - - - -
Non currrent assets other 0.56M 0.23M 0.42M 1.24M 1.24M
Deferred long term asset charges - - - - -
Non current assets total 199.80M 190.78M 179.13M 149.16M 63.49M
Capital lease obligations 126.98M 124.46M 122.76M 113.32M 0.94M
Long term debt total 103.21M 97.74M 97.68M 103.28M 22.45M
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Investments -13.68400M -4.55400M -15.49000M 20.36M -21.27600M
Change to liabilities -10.43500M 7.83M -0.91200M 3.15M -0.35300M
Total cashflows from investing activities -13.68400M -14.12700M -24.55100M 20.36M -21.27600M
Net borrowings -23.94200M -24.24000M -35.05500M -41.07700M 24.61M
Total cash from financing activities -42.55500M -44.11600M -47.69700M -49.15800M 16.16M
Change to operating activities 0.40M 1.33M 2.25M 0.06M 1.25M
Net income 33.64M 40.73M 37.63M 22.23M 16.04M
Change in cash -7.31400M -5.83400M -11.02600M 26.55M 7.63M
Begin period cash flow 28.00M 33.83M 44.86M 18.30M 10.67M
End period cash flow 20.68M 28.00M 33.83M 44.86M 18.30M
Total cash from operating activities 48.92M 51.65M 61.22M 55.35M 12.75M
Issuance of capital stock - - - - -
Depreciation 30.84M 28.90M 26.42M 24.46M 4.51M
Other cashflows from investing activities -2.04000M -4.52300M -16.64000M 26.69M -1.13000M
Dividends paid 18.61M 19.88M 12.64M 8.08M 8.45M
Change to inventory -3.84200M -25.15700M -4.85500M 5.62M -6.25200M
Change to account receivables -1.99100M -0.80300M 0.83M 3.43M -1.96200M
Sale purchase of stock - - - - -
Other cashflows from financing activities 65.97M 52.82M 46.78M 59.77M 125.46M
Change to netincome -0.11600M 0.47M 1.66M -7.40800M 0.29M
Capital expenditures 11.64M 9.60M 7.91M 6.33M 20.15M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -5.83300M -25.96000M -4.02300M 9.05M 0.04M
Stock based compensation 0.31M 0.29M 0.24M 0.08M -
Other non cash items -15.56100M -17.96900M -2.82700M 8.66M -20.55200M
Free cash flow 37.28M 42.05M 53.31M 49.02M -20.14600M

Fundamentals

  • Previous Close 2.50
  • Market Cap558.02M
  • Volume77724
  • P/E Ratio17.57
  • Dividend Yield3.28%
  • EBITDA57.20M
  • Revenue TTM312.87M
  • Revenue Per Share TTM1.39
  • Gross Profit TTM 212.10M
  • Diluted EPS TTM0.14

Peer Comparison

Sector: Consumer Cyclical Industry: Specialty Retail

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
BLX
Beacon Lighting Group Ltd		 0.02 0.80% 2.52 17.57 - 2.12 4.25 2.59 6.60
JBH
JB Hi-Fi Ltd		 -0.23 0.40% 56.92 13.67 18.73 0.72 4.45 0.74 7.91
HVN
Harvey Norman Holdings Ltd		 -0.045 1.04% 4.28 14.40 13.55 2.16 1.34 2.02 9.40
LOV
Lovisa Holdings Ltd		 -0.17 0.53% 31.69 47.49 34.60 5.39 34.75 5.97 19.24
SUL
Super Retail Group Ltd		 -0.04 0.30% 13.21 11.52 16.72 0.90 2.58 1.10 5.93

Reports Covered

Stock Research & News

View All

Profile

Beacon Lighting Group Limited retails lighting products in Australia and internationally. The company designs, develops, sources, imports, distributes, merchandises, markets, and sells light fittings, ceiling fans, and light globes, as well as energy products. It provides pendant, track, bathroom, outdoor, garden, solar, security and sensor, deck, LED lighting products; and ceiling, down, spot & bar, strip & cabinet, and interior wall lights, as well as lamps. The company also offers ceiling, exhaust, portable indoor, outdoor, and mammoth fans; air purifiers; pendants and chandeliers; switches and dimmers, and cameras; power points, LED drivers and transformers, and smoke alarms; outdoor heating; candles and accessories, housewares, decorative and cleaning products; and clearance products. It offers its products under the Lucci, LEDlux, Mayfair, and Fanaway brands. The company operates stores and franchised stores. It also offers its products online. Beacon Lighting Group Limited was founded in 1967 and is based in Nunawading, Australia.

Beacon Lighting Group Ltd

Level 1, Nunawading, VIC, Australia, 3131

Key Executives

Name Title Year Born
Mr. Ian Robinson Exec. Chairman 1949
Mr. Glen Robinson CEO & Director 1982
Mr. David Speirs Chief Financial Officer 1965
Mr. Barry Martens Chief Operating Officer 1962
Mr. Michael Tan Chief Information Officer 1961
Ms. Prue Robinson Marketing Director 1977
Ms. Eva Zelos Group HR Mang. NA
Ms. Tracey Hutchinson B.Bus (Acctg), CPA, MBA Financial Controller & Company Sec. 1971
Mr. Ian Robinson Executive Chairman 1949
Ms. Prue Robinson Chief Marketing Officer & Executive Director 1977

Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).

Our Company

Useful Links

Contact Us

Market Research

Our Company

Useful Links

Contact Us

Disclaimer

The information given by Kalkine Pty Ltd ABN34 154 808 312 (Australian Financial Services License Number 425376) on this website is general information or advice only.

It does not take into account any of your personal objectives, circumstances or needs. Choosing an investment is an important decision. If you do not feel confident making a decision based on the recommendations Kalkine has made in our reports, you should consider obtaining personal advice from an authorised adviser.

There may be a product disclosure statement or other offer document for the securities and financial products we write about in Kalkine Reports. You should obtain a copy of the product disclosure statement or offer document before making any decision about whether to acquire the security or product. Terms & Conditions have been provided for our services, please go through them and also read our Financial Services Guide.

Our website may contain information on past performance of particular investments. Past performance is not an indicator of future performance. Hypothetical returns may not reflect actual performance. Any displays of potential investment opportunities are for sample purposes only and may not actually be available to investors.

The information on the website does not constitute an offer to sell securities or a solicitation of an offer to buy securities. Our reports contain general recommendations to invest in securities.

Copyright 2024 Krish Capital Pty. Ltd. All rights reserved. No part of this website, or its content, may be reproduced in any form without our prior consent.