mi-logo-message-icon
A high-growth bluechip ASX investment strategy - More Information
Shine Justice Ltd (shj) Logo

Shine Justice Ltd (SHJ)

___:___ · AUD
0.00
0.00
(0.00)
VOLUME
DIV YIELD
PE RATIO
1 YR RETURN
52 WEEK RANGE

Financials

06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
06/2014
06/2013
12/2012
N/A
Profitability
NPAT ($) 21,476,000 13,953,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
NPAT Margin 11.88% 10.77% Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Return on Equity (ROE) 9.06% 8.53% Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Return on Assets (ROA) 4.92% 4.82% Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Valuation
PE Ratio 6.35 6.18 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
PE Relative to Market 35.8% 41.7% Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Price to Book 0.56 0.52 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Price to Cash Flow 3.38 3.12 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Shares Outstanding (M) 173.30 173.20 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Market Cap ($M) $133.41 $115.15 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Enterprise Value ($M) $201.55 $197.41 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Performance
Total Shareholder Return 21.8% -28.4% Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Relative to Market 29.0% -39.4% Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Per Share
Earnings 12.13 10.76 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Cash Flow 14.00 13.40 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Cash 0.19 0.15 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Net Tangible Assets 1.09 1.01 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Book Value 1.37 1.28 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Share Price $0.77 $0.67 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Liquidity
Quick Ratio 2.53 1.01 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Current Ratio 2.53 2.75 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Efficiency
Asset Turnover 0.33 0.35 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Inventory Turnover - 1.02 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Working Capital Turnover 1.14 1.11 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Dividends
DPS (c) 4.25 3.75 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Dividend yield 5.52% 5.64% Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Franking - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Gross DPS (c) 4.25 3.75 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Gross Dividend Yield 5.52% 5.64% Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Payout Ratio 35% 35% Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Membership required
Member Content
Source:
Morningstar Logo
06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
06/2014
06/2013
12/2012
N/A
INCOME
Trading Revenue 180,799,000 175,991,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Other Income 1,827,000 1,611,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Total Income Excl. Interest 182,626,000 177,602,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
INTEREST/FINANCE INCOME
Forex Gain/Loss - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Total Income 182,626,000 177,602,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
EXPENSES
Expenses (131,476,000) (130,166,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
EBITDA 51,150,000 47,436,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
DEPRECIATION AND AMORTISATION
Depreciation (9,620,000) (10,234,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Amortisation (2,433,000) (2,191,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Depreciation & Amortisation (12,053,000) (12,425,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
EBIT 39,097,000 35,011,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
INTEREST/FINANCE EXPENSES
Interest/Finance Income 406,000 301,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Interest Expense (7,313,000) (7,736,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Interest Capitalised - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Interest Expenses Incl. Capital (7,313,000) (7,736,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Net Interest Expenses (6,907,000) (7,435,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Pre-Tax Profit 32,190,000 27,576,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Net Capital Profits - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Pre-Tax Profit Pre-Cap 32,190,000 27,576,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
TAX
Tax Expenses (10,637,000) (8,544,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
NPAT before Abnormals 21,553,000 19,032,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
ABNORMALS
Abnormals - (5,000,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Abnormals Tax - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Net Abnormals - (5,000,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Non-Controlling Interests (77,000) (79,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Reported NPAT after Abnormals 21,476,000 13,953,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
NPAT before Capital 21,476,000 13,953,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
EQUITY
Diluted Shares 173,261,812 173,161,812 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Diluted Weighted Shares 177,048,639 176,174,242 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Ordinary Dividends (6,928,000) - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Preference Dividends - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
EPS Adjusted 121,300 107,600 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
EPS after Abnormals 121,300 79,200 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Share of net Profit/Loss - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Membership required
Member Content
Source:
Morningstar Logo
06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
06/2014
06/2013
12/2012
N/A
Current Assets
Cash 32,812,000 26,697,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Receivables 10,876,000 10,479,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Prepayments 2,983,000 2,870,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Inventories - 172,996,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Investments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Other 249,440,000 59,901,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Total Current Assets 296,111,000 272,943,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Non-current assets
Receivables 1,528,000 5,107,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Inventories - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
PP&E 43,881,000 50,910,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Investments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Intangibles Excl. Goodwill 12,797,000 11,786,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Goodwill 36,152,000 36,158,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Future Income Tax Benefit - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Other 149,950,000 128,676,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Total Non-Current Assets 244,308,000 232,637,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Total Assets 540,419,000 505,580,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Current Liabilities
Accounts Payable 97,129,000 79,944,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Provisions 8,048,000 6,983,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Short Term Debt 11,624,000 11,065,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Other 154,000 1,090,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Total Current Liabilities 116,955,000 99,082,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Non-current liabilities
Accounts Payable 2,535,000 2,515,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Long Term Debt 89,322,000 97,886,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Provisions 94,387,000 83,689,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Other - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Total Non-Current Liabilities 186,244,000 184,090,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Total Liabilities 303,199,000 283,172,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Shareholder Equity
Share Capital 53,223,000 53,150,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Convertible Equity - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Other Equity - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Reserves ex. Share Premium 380,000 187,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Share Premium Reserves - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Retained Profits 183,514,000 168,966,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Total Available Equity Assets 237,120,000 - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
External Equity
Non-controlling Interests 103,000 105,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Net Assets 237,220,000 222,408,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Total Debt 100,946,000 108,951,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Membership required
Member Content
Source:
Morningstar Logo
06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
06/2014
06/2013
12/2012
N/A
OPERATING ACTIVITIES
Receipts 175,566,000 174,517,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Payments (144,389,000) (143,265,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Dividends Received - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Interest Received 406,000 301,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Interest Paid (5,657,000) (7,673,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Taxes Paid (287,000) (224,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Other (885,000) - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Net Operating Cash Flow 24,754,000 23,656,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
INVESTMENT ACTIVITIES
Capital Expend. Excl. Investments (4,526,000) (1,959,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Payments for Investment - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Payments for Subsidiaries (258,000) (4,238,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Proceeds from PP&E - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Proceeds from Investments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Proceeds from Subsidiaries - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Loans Granted (980,000) (531,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Loans Repaid - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Other Investments (678,000) - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Net Investment Cash Flow (6,442,000) (6,728,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Operating CF less Investment CF 18,312,000 16,928,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
FINANCING ACTIVITIES
Proceeds from Issues - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Proceeds from Borrowings 26,362,000 3,000,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Repayment of Borrowings (21,725,000) (65,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Dividends Paid (7,007,000) (6,061,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Other Financing Activities (9,809,000) (9,709,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Net Financing Cash Flow (12,179,000) (12,835,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Total Net Cashflow 6,133,000 4,093,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
CASH
Cash and Cash Equiv. Period Open 26,697,000 22,549,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Exchange Rate Adjustments (18,000) 55,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Other Cash Adjustments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Cash and Cash Equiv. Period Close 32,812,000 26,697,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Membership required
Member Content
Source:
Morningstar Logo