Shine Justice Ltd (shj) Logo

Shine Justice Ltd (SHJ)

___:___ · Consumer Cyclical
0.00
0.00
(0.00)
VOLUME
DIV YIELD
PE RATIO
1 YR RETURN
52 WEEK RANGE
06/2021
06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
06/2014
06/2013
12/2012
Profitability
NPAT ($) 25,556,000 21,476,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT Margin 13.32% 11.88% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Return on Equity (ROE) 10.02% 9.06% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Return on Assets (ROA) 5.27% 4.92% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Valuation
PE Ratio 7.57 6.35 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
PE Relative to Market 48.9% 35.8% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Price to Book 0.74 0.56 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Price to Cash Flow 4.37 3.38 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Shares Outstanding (M) 173.26 173.26 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Market Cap ($M) $188.86 $133.41 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Enterprise Value ($M) $226.19 $201.55 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Performance
Total Shareholder Return 49.6% 21.8% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Relative to Market 19.4% 29.0% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Per Share
Earnings 14.40 12.13 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash Flow 27.70 14.00 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash 0.32 0.19 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Tangible Assets 1.19 1.09 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Book Value 1.47 1.37 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Share Price $1.09 $0.77 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Liquidity
Quick Ratio 2.44 2.53 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Current Ratio 2.44 2.53 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Efficiency
Asset Turnover 0.33 0.33 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Inventory Turnover - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Working Capital Turnover 1.33 1.14 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividends
DPS (c) 5.25 4.25 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividend yield 4.82% 5.52% Membership required 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 Membership required
Gross DPS (c) 5.25 4.25 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Gross Dividend Yield 4.82% 5.52% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payout Ratio 36% 35% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo
06/2021
06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
06/2014
06/2013
12/2012
INCOME
Trading Revenue 191,880,000 180,799,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Income 1,511,000 1,827,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Income Excl. Interest 193,391,000 182,626,000 Membership required 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 Membership required
Total Income 193,391,000 182,626,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EXPENSES
Expenses (137,234,000) (131,476,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EBITDA 56,157,000 51,150,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
DEPRECIATION AND AMORTISATION
Depreciation (9,572,000) (9,620,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Amortisation (3,319,000) (2,433,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Depreciation & Amortisation (12,891,000) (12,053,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EBIT 43,266,000 39,097,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
INTEREST/FINANCE EXPENSES
Interest/Finance Income 263,000 406,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Expense (6,619,000) (7,313,000) Membership required 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 Membership required
Interest Expenses Incl. Capital (6,619,000) (7,313,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Interest Expenses (6,356,000) (6,907,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Pre-Tax Profit 36,910,000 32,190,000 Membership required 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 Membership required
Pre-Tax Profit Pre-Cap 36,910,000 32,190,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
TAX
Tax Expenses (11,316,000) (10,637,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT before Abnormals 25,594,000 21,553,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
ABNORMALS
Abnormals - - Membership required 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 Membership required
Net Abnormals - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Non-Controlling Interests (38,000) (77,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Reported NPAT after Abnormals 25,556,000 21,476,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT before Capital 25,556,000 21,476,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EQUITY
Diluted Shares 173,261,812 173,261,812 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Diluted Weighted Shares 177,472,222 177,048,639 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Ordinary Dividends (9,096,000) (6,928,000) Membership required 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 Membership required
EPS Adjusted 144,000 121,300 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EPS after Abnormals 144,000 121,300 Membership required 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
Membership required
Member Content
Source:
Morningstar Logo
06/2021
06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
06/2014
06/2013
12/2012
Current Assets
Cash 55,992,000 32,812,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Receivables 14,035,000 10,876,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Prepayments 4,087,000 2,983,000 Membership required 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 Membership required
Investments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 243,355,000 249,440,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Current Assets 317,469,000 296,111,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Non-current assets
Receivables 1,237,000 1,528,000 Membership required 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 Membership required
PP&E 38,250,000 43,881,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Investments 100,000 - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Intangibles Excl. Goodwill 12,427,000 12,797,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Goodwill 36,151,000 36,152,000 Membership required 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 Membership required
Other 167,557,000 149,950,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Non-Current Assets 255,722,000 244,308,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Assets 573,191,000 540,419,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Current Liabilities
Accounts Payable 16,872,000 97,129,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Provisions 9,187,000 8,048,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Short Term Debt 12,633,000 11,624,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 91,239,000 154,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Current Liabilities 129,931,000 116,955,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Non-current liabilities
Accounts Payable 1,696,000 2,535,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Long Term Debt 80,693,000 89,322,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Provisions 105,730,000 94,387,000 Membership required 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 Membership required
Total Non-Current Liabilities 188,119,000 186,244,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Liabilities 318,050,000 303,199,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Shareholder Equity
Share Capital 53,223,000 53,223,000 Membership required 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 Membership required
Other Equity (62,000) - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Reserves ex. Share Premium 999,000 380,000 Membership required 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 Membership required
Retained Profits 200,840,000 183,514,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Available Equity Assets 255,000,000 - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
External Equity
Non-controlling Interests 141,000 103,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Assets 255,141,000 237,220,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Debt 93,326,000 100,946,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo
06/2021
06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
06/2014
06/2013
12/2012
OPERATING ACTIVITIES
Receipts 218,456,000 175,566,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments (154,351,000) (144,389,000) Membership required 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 Membership required
Interest Received 263,000 406,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Paid (5,851,000) (5,657,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Taxes Paid (229,000) (287,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other (9,211,000) (885,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Operating Cash Flow 49,077,000 24,754,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
INVESTMENT ACTIVITIES
Capital Expend. Excl. Investments (4,481,000) (4,526,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments for Investment (100,000) - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments for Subsidiaries (869,000) (258,000) Membership required 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 Membership required
Proceeds from Investments - - Membership required 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 Membership required
Loans Granted (7,000) (980,000) Membership required 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 Membership required
Other Investments - (678,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Investment Cash Flow (5,457,000) (6,442,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Operating CF less Investment CF 43,620,000 18,312,000 Membership required 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 Membership required
Proceeds from Borrowings 10,426,000 26,362,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Repayment of Borrowings (12,095,000) (21,725,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividends Paid (8,230,000) (7,007,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Financing Activities (10,532,000) (9,809,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Financing Cash Flow (20,431,000) (12,179,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Net Cashflow 23,189,000 6,133,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
CASH
Cash and Cash Equiv. Period Open 32,812,000 26,697,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Exchange Rate Adjustments (9,000) (18,000) Membership required 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 Membership required
Cash and Cash Equiv. Period Close 55,992,000 32,812,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo