Stock PNI PINNACLE INVESTMENT MANAGEMENT GROUP LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Pinnacle Investment Management Group Limited

Equities

PNI

AU000000PNI7

Investment Management & Fund Operators

Market Closed - Australian S.E.
Other stock markets
 02:10:35 2024-05-13 am EDT 		5-day change 1st Jan Change
12.52 AUD +0.72% Intraday chart for Pinnacle Investment Management Group Limited +6.73% +24.21%
May. 01 Pinnacle Investment Management to Establish Affiliate MT
Feb. 01 Transcript : Pinnacle Investment Management Group Limited, H1 2024 Earnings Call, Feb 02, 2024

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 746.7 678.7 2,129 1,363 1,948 2,465 - -
Enterprise Value (EV) 1 720 692.6 2,132 1,445 2,040 2,546 2,539 2,537
P/E ratio 25.6 x 21.9 x 32.8 x 17.5 x 25.6 x 31.8 x 24.9 x 21.9 x
Yield 3.52% 3.93% 2.4% 4.98% 3.61% 2.82% 3.41% 3.88%
Capitalization / Revenue 35.3 x 30.3 x 65.5 x 29.6 x 42.8 x 51.4 x 44.9 x 39.1 x
EV / Revenue 34.1 x 30.9 x 65.6 x 31.4 x 44.8 x 53 x 46.3 x 40.2 x
EV / EBITDA 23.5 x 20.5 x 31.1 x 17.7 x 24.6 x 29.9 x 23.6 x 21.2 x
EV / FCF 34.2 x 31.5 x 64.8 x -96.7 x 37.1 x 31.5 x 28.6 x 26.2 x
FCF Yield 2.92% 3.17% 1.54% -1.03% 2.7% 3.17% 3.49% 3.82%
Price to Book 4.2 x 3.6 x 8.76 x 3.39 x 4.6 x 5.76 x 5.56 x 5.35 x
Nbr of stocks (in thousands) 170,476 173,132 177,823 193,860 195,151 198,314 - -
Reference price 2 4.380 3.920 11.97 7.030 9.980 12.43 12.43 12.43
Announcement Date 8/5/19 8/3/20 8/4/21 8/2/22 8/2/23 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 21.12 22.4 32.51 46 45.51 47.99 54.87 63.04
EBITDA 1 30.68 33.77 68.5 81.55 82.85 85.02 107.6 119.9
EBIT 1 30.62 32.88 67.58 80.56 82.54 84.38 106.3 121
Operating Margin 144.94% 146.79% 207.86% 175.14% 181.35% 175.83% 193.69% 192%
Earnings before Tax (EBT) 1 30.51 32.4 67.02 76.36 76.47 77.19 97.98 114.4
Net income 1 30.55 32.2 67.02 76.36 76.47 78.1 100.4 115.2
Net margin 144.62% 143.75% 206.12% 166.02% 168.02% 162.75% 183.03% 182.67%
EPS 2 0.1710 0.1790 0.3650 0.4020 0.3900 0.3904 0.4988 0.5666
Free Cash Flow 1 21.04 21.97 32.92 -14.94 55.03 80.72 88.72 96.9
FCF margin 99.59% 98.08% 101.24% -32.48% 120.91% 168.22% 161.7% 153.71%
FCF Conversion (EBITDA) 68.57% 65.06% 48.05% - 66.43% 94.94% 82.47% 80.84%
FCF Conversion (Net income) 68.86% 68.23% 49.12% - 71.96% 103.36% 88.35% 84.14%
Dividend per Share 2 0.1540 0.1540 0.2870 0.3500 0.3600 0.3508 0.4241 0.4828
Announcement Date 8/5/19 8/3/20 8/4/21 8/2/22 8/2/23 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2020 S1 2021 S1 2021 S2 2022 S1 2023 S1 2023 S2 2024 S1 2024 S2
Net sales 1 11.42 14.38 18.13 21.6 - 22.74 23.68 26.16
EBITDA 1 - - - 41.6 33.45 49.61 33.99 45.16
EBIT 1 - - - 41.15 - - 33.94 44.96
Operating Margin - - - 190.5% - - 143.29% 171.86%
Earnings before Tax (EBT) - - - 40.1 - - 30.23 -
Net income 1 - - - 40.1 30.49 - 30.23 43.6
Net margin - - - 185.65% - - 127.63% 166.67%
EPS - - - 0.2100 0.1570 - 0.1530 -
Dividend per Share 0.0690 - 0.1700 0.1750 0.1560 0.1560 0.1560 -
Announcement Date 2/5/20 2/3/21 8/4/21 2/2/22 2/1/23 8/2/23 2/1/24 -
1AUD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 13.9 3.89 81.8 92.5 80.5 73.8 72.1
Net Cash position 1 26.7 - - - - - - -
Leverage (Debt/EBITDA) - 0.4126 x 0.0567 x 1.003 x 1.117 x 0.9467 x 0.6861 x 0.6013 x
Free Cash Flow 1 21 22 32.9 -14.9 55 80.7 88.7 96.9
ROE (net income / shareholders' equity) 22.2% 17.6% 31% 24.2% 18.5% 18.2% 22.6% 24.7%
ROA (Net income/ Total Assets) 20.9% 15.1% 22.2% 17.3% 14% 14.2% 17.4% 19.1%
Assets 1 145.8 212.7 302.4 441 544.7 550.4 577.7 603.5
Book Value Per Share 2 1.040 1.090 1.370 2.070 2.170 2.160 2.230 2.320
Cash Flow per Share 2 0.1200 0.1200 0.1800 -0.0800 0.2800 0.4200 0.4600 0.5000
Capex 1 0.05 0.12 0.06 2.01 0.01 0.3 0.31 0.32
Capex / Sales 0.25% 0.55% 0.17% 4.38% 0.02% 0.63% 0.56% 0.5%
Announcement Date 8/5/19 8/3/20 8/4/21 8/2/22 8/2/23 - - -
1AUD in Million2AUD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Pinnacle Investment Management Group Limited

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
12.43 AUD
Average target price
12.15 AUD
Spread / Average Target
-2.24%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Wealth Management

1st Jan change Capi.
PINNACLE INVESTMENT MANAGEMENT GROUP LIMITED Stock Pinnacle Investment Management Group Limited
+24.21% 1.63B
SEI INVESTMENTS COMPANY Stock SEI Investments Company
+7.79% 9B
ST. JAMES'S PLACE PLC Stock St. James's Place plc
-29.08% 3.31B
360 ONE WAM LIMITED Stock 360 One Wam Limited
+2.96% 3.22B
ASSETMARK FINANCIAL HOLDINGS, INC. Stock AssetMark Financial Holdings, Inc.
+13.09% 2.52B
STEPSTONE GROUP LP Stock StepStone Group LP
+19.29% 2.49B
HIGHEST PERFORMANCES HOLDINGS INC. Stock Highest Performances Holdings Inc.
+46.52% 2.23B
VAN LANSCHOT KEMPEN N.V Stock Van Lanschot Kempen N.V
+39.61% 1.8B
UTI ASSET MANAGEMENT COMPANY LIMITED Stock UTI Asset Management Company Limited
+3.44% 1.39B
INSIGNIA FINANCIAL LTD. Stock Insignia Financial Ltd.
+0.43% 1.05B
Wealth Management
  1. Stock Market
  2. Equities
  3. PNI Stock
  4. Financials Pinnacle Investment Management Group Limited
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW