VOC 0.18% $5.45 vocus group limited

I'm buying VOC because, page-417

  1. 5,085 Posts.
    lightbulb Created with Sketch. 146
    Some projections based on 15% growth in E&W, 5% in NZ, assumes margins and other costs stay the same.

    Column 1 Column 2 Column 3 Column 4 Column 5 Column 6 Column 7 Column 8 Column 9
    0 FY Enterprise & Wholesale Consumer New Zealand Group Services EBITDA DEBT DEBT/EBITDA SP (EV/EBITDA=7)
    1 2019 466,717 84,421 59,395 -186,413 424,121 1,160,000 2.74 2.91
    2 2020 536,725 84,421 62,365 -186,413 497,098 1,160,000 2.33 3.73
    3 2021 617,233 84,421 65,483 -186,413 580,725 1,160,000 2.00 4.67
    4 2022 709,818 84,421 68,758 -186,413 676,584 1,160,000 1.71 5.75
    5 2023 816,291 84,421 72,195 -186,413 786,495 1,160,000 1.47 6.98
 
watchlist Created with Sketch. Add VOC (ASX) to my watchlist

Currently unlisted public company.

arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.