Service Institute had 2013 revenue of $7M compared to Avana $10m...

First 9 Last

Share
Profile

Follow
damo13

54 Posts.

02/04/15

21:07

Post #: 15031047
Share

Originally posted by CmonCDR ↑

If turnover is $50m and EBITA margin is 28% (per their capital raise prospectus), then EBITA is $14m. Therefore, on a multiple of say 6 (they have acquired on a range from 5 to 6.5) ), the enterprise value is $84m.

If the EBITA margin is per the original prospectus 20%, then EBITA of $10m equates to enterprise value of $60m

There are 219,517,574 shares on issue per December 2014 report.

Therefore my guesstimate of value is around 27 cents to 38 cents.

However, lets assume turnover is more likely $40m (it was mentioned that AVANA and Real had booked $10m each respectively for half year), not sure what the Service Institute would book, but lets assume $2m (I have no idea), then on a margin of say 20%, the EBITA is $8m. On a multiple of 6 we get around $48m. This equates to 21 cents per share. Given they paid $54m for Real only last year, this may be a little light on (especially if it has been performing as forecast).

We know debt is less than $10m and with the sale of the VETsoftware business, it is likely to be lower (plus there is cash on hand) so effectively Nil.

Overall on my wild projections (DYOR), I think that they should be north of $0.20. But hey, Mr Market ultimately determines price, look at MAH, they have net tangible assets of $0.26 per share yet are trading at $0.05. Sure its exposed to the Iron Ore market.

I think there is value in this stock but any reasonable person would be best to wait for them to release their upcoming projections etc.

Expand

Service Institute had 2013 revenue of $7M compared to Avana $10m
Both of these from the accounts pre VET.
Would imagine VET FY15 revenue $50-$60m though profit closer to $6-8m
Total asset sales will be $100m ($75+$15+$10 to come) covers off $85m debt and $15m restructure costs to have $20m cash and a profitable business
SP of 30cents would be fair if no legal action was about

VET Price at posting: 14.5¢ Sentiment: Hold Disclosure: Held
1 Upvote

0 Great analysis

Reply

Top Stories

History-making uranium sample grades and an imminent drill run. Infini Resources is poised to transform in 2025

ACW

This biotech stock raised $11M in a risk-off environment. Its Alzheimer's drug could change the game

WC8

Pan Asia rebranding to 'clear confusion' after bagging $35M for Chile projects

MIN

MinRes's Ellison knows he screwed up – for that reason, hunt for new Chair to be sped up

Chaos reigns markets – so let's take stock of where we're at ahead of December

There are more pages in this discussion • 41 more messages in this thread...

First 9 Last

Add VET (ASX) to my watchlist

Service Institute had 2013 revenue of $7M compared to Avana $10m...

Top Stories

History-making uranium sample grades and an imminent drill run. Infini Resources is poised to transform in 2025

This biotech stock raised $11M in a risk-off environment. Its Alzheimer's drug could change the game

Pan Asia rebranding to 'clear confusion' after bagging $35M for Chile projects

MinRes's Ellison knows he screwed up – for that reason, hunt for new Chair to be sped up

Chaos reigns markets – so let's take stock of where we're at ahead of December