AI assistant
IPD GROUP LTD — Investor Presentation 2022
Aug 29, 2022
65136_rns_2022-08-29_3f100fd2-7f09-47fb-a8d5-c3b4ed4bcbdf.pdf
Investor Presentation
Open in viewerOpens in your device viewer
FY22 RESULTS PRESENTATION | 30 AUGUST 2022
Important notice & disclaimer
==> picture [117 x 35] intentionally omitted <==
NO RELIANCE
The information contained in this document is not investment or financial product advice and is not intended to be relied upon as the basis for an investment decision, and is not, and should not be assumed to be, complete. The information provided in this presentation may not be suitable for your specific needs and should not be relied upon by you in substitution for obtaining independent advice.
To the maximum extent permitted by law, neither the Company nor any other party guarantees or makes any representations or warranties, express or implied, as to, or takes responsibility for, the accuracy or reliability of the information contained in this document or as to any other matter, or takes any responsibility for any loss or damage suffered as a result of any inadequacy, incompleteness or inaccuracy in any statement or information in this document including, without limitation, any financial information, any estimate or projections or any other financial information.
Past performance information provided in this document may not be a reliable indication of future performance. No representation is being made that any investment will or is likely to achieve profits or losses similar to those achieved in the past, or that significant losses will be avoided. Statements contained in this document that are not historical facts are based on current expectations, estimates, projections, opinions, and beliefs of the Company. Such statements involve known and unknown risks, uncertainties and other factors, and undue reliance should not be placed thereon.
FORWARD LOOKING STATEMENTS
This document contains certain forward-looking statements and comments about future events. Forward-looking statements involve known and unknown risks, significant uncertainties, assumptions, contingencies, and other factors, many of which are outside the control of the Company, are subject to change without notice, and may involve significant elements of subjective judgement and assumptions as to future events which may or may not be correct, and which may cause the actual results or performance of the Company to be materially different from any results or performance expressed or implied by such forward-looking statements. Such forward-looking statements speak only as of the date of this document. Forward looking statements should not be relied on as an indication or guarantee of future performance. No representation, warranty or undertaking is made that any projection, forecast, assumption or estimate contained in this document should or will be achieved. The Company disclaims any obligation or undertaking to disseminate any updates or revisions to any forward-looking statements in this document to reflect any change in expectations in relation to any forward looking statements or any change in events, conditions or circumstances on which any such statement is based.
MISCELLANEOUS
No person, especially those who do not have professional experience in matters relating to investments, may rely on the contents of this document. If you are in any doubt as to the matters contained in this document you should seek independent advice and/or consult your stockbroker, bank manager, solicitor, accountant, or other financial adviser.
A number of figures and calculations in this presentation are subject to the effects of rounding. Accordingly, the actual calculation of these figures may differ from the figures set out in this presentation. All dollar figures within this document represent Australian Dollars unless otherwise specifically stated.
PRESENTATION AUTHORISED BY THE BOARD
IPD GROUP FY22 RESULTS PRESENTATION
2
Presenters
Michael Sainsbury Executive Director & CEO
Mohamed Yoosuff Executive Director & CFO
==> picture [117 x 35] intentionally omitted <==
IPD GROUP FY22 RESULTS PRESENTATION
3
What we’ll share today
– FY22 Overview
FY22 RESULTS PRESENTATION |
==> picture [117 x 35] intentionally omitted <==
– FY22 Financial performance
– Our focus
– Outlook
IPD GROUP FY22 RESULTS PRESENTATION
4
==> picture [117 x 35] intentionally omitted <==
FY22 RESULTS PRESENTATION |
FY22 Overview
IPD GROUP FY22 RESULTS PRESENTATION
5
FY22 Overview
-
Extension of distribution agreement with ABB
-
Successful transition of additional products and customers from ABB
-
$1.3m of orders received for EV charger hardware and solutions FY23 YTD
HTC and Gemtek acquisition complete
-
Integration into IPD offices
-
System integrations of Control Logic, HTC and Gemtek executed during the financial year
Successful listing on ASX (December 2021) raising $20m of new capital for growth initiatives
- Share price growth of 69% since listing[1]
==> picture [123 x 32] intentionally omitted <==
Positive outlook for continued growth
-
Continued buoyant market
-
Continuing supply disruption and global trade uncertainty
-
As at 26 August 2022
6
IPD GROUP FY22 RESULTS PRESENTATION
FY22 Overview
==> picture [123 x 32] intentionally omitted <==
Financial perfomance Strong organic and inorganic growth for the Group
$180.5m
Pro forma revenue Up 26.6% (PCP $142.6m)
$63.4m
Net assets
($50.0m[2] as at 30 June 2021)
$22.1m
Pro forma EBITDA Up 38.1% (PCP $16.0m)
$25.4m
Net cash ($17.6m[2] as at 30 June 2021)
$18.5m
Pro forma EBIT Up 54.2% (PCP $12.0m)
Zero
0.0 LTIFR[3]
$12.6m
Pro forma NPAT Up 59.5% (PCP $7.9m)
90% / 10%
Products / services revenue split
3.7cents
Dividend[1] 32.1% greater than prospectus forecast (2.8c per share)
18% / 27%
ROIC[4] / ROCE[5]
-
Relates to second half of FY22
-
Pro forma per IPO prospectus
-
Lost time injury frequency rate at 30 June 2022. LTIFR Average number of lost time injuries over the past 12 months for every 1,000,000 hours worked
-
Return on invested capital (ROIC) = NOPAT / Invested Capital. NOPAT = NPAT (no debt on balance sheet). Invested capital = Equity + lease liabilities
-
Return on capital employed (ROCE) = EBIT / Capital Employed. Capital employed = Total assets – current liabilities
7
IPD GROUP FY22 RESULTS PRESENTATION
FY22 Overview
Prospectus forecast
Strong operating performance delivers revenue, gross profit, EBITDA and NPAT above prospectus forecasts Revenue outperformance driven by:
-
expanded distribution agreement with ABB
-
organic growth of existing product portfolio
-
synergies created with acquisitions and larger product portfolio
-
acquisition of Gemtek
Gross margins have benefited from product portfolio mix and careful margin management
Operating expenses as % of revenue are slightly higher than forecast, due to employee benefits expense associated with supporting new acquisitions and revenue growth
==> picture [123 x 32] intentionally omitted <==
| $m | FY22 prospectus pro forma forecast |
FY22 pro forma actuals1 |
% variance (vs prospectus) |
|---|---|---|---|
| Revenue | 169.6 | 180.5 | 6.4% |
| Gross profit | 61.8 | 68.6 | 11.0% |
| EBITDA | 18.1 | 22.1 | 22.1% |
| EBIT | 14.5 | 18.5 | 27.6% |
| NPAT | 9.7 | 12.6 | 29.9% |
| Operating expenses as % of revenue | 25.9% | 26.2% | 0.3% |
| Gross profit margin | 36.4% | 38.0% | 1.6% |
| EBITDA margin | 10.7% | 12.3% | 1.6% |
| EBIT margin | 8.5% | 10.3% | 1.8% |
| NPAT margin | 5.7% | 7.0% | 1.3% |
- Pro forma reconciliation presented on page 30
IPD GROUP FY22 RESULTS PRESENTATION
8
==> picture [117 x 35] intentionally omitted <==
FY22 RESULTS PRESENTATION |
Financial performance
IPD GROUP FY22 RESULTS PRESENTATION
9
Sales growth & margins
Record revenue results achieved
Pro forma revenue and gross profit margins[1]
Statutory revenue
==> picture [123 x 32] intentionally omitted <==
-
Pro forma revenue of $180.5 million, up 26.6% on pcp
-
strong revenue growth has been achieved despite the effect of lockdown in some states as well as global supply chain issues
-
strong organic growth displayed through the pro forma revenue CAGR of 10.2%
-
FY22 pro forma gross profit margins have declined year on year by 0.4% due to expanded distribution agreement with ABB
-
Statutory revenue of $176.8 million, up 49.7% on pcp
-
statutory revenue includes the acquisitions of Addelec in August 2019 (FY20), Control Logic in October 2020 (FY21) HTC in October 2021(FY22) and Gemtek in April 2022 (FY22)
-
statutory revenue CAGR of 32.6%, representing both organic and inorganic growth
-
Includes the revenue contribution of all acquisitions which have occurred over the period. Refer to page 30 for a reconciliation
IPD GROUP FY22 RESULTS PRESENTATION
10
Sales growth & margins
==> picture [123 x 32] intentionally omitted <==
Sales growth highlights
| Successful | Significant growth | Elsteel Techno | On 1 October 2021, | On 4 April 2022 |
|---|---|---|---|---|
| executionof | in the automation & | revenue continues | IPD acquired | IPD acquired the |
| the expanded | control products | to growdue to | 100% interestin | assets of |
| distribution | compliance | High Technology | Gemtek, a | |
| agreement with | Growing demand | standards changes | Control (HTC), a | specialist EV |
| ABB (effective | for Industrial Cyber | resulting in | well established | charging |
| 1 September | Security solutions | increased demand | electrical industry | solutions |
| 2021) | by Control Logic | from switchboard | specialist | provider |
| builders |
IPD GROUP FY22 RESULTS PRESENTATION
11
Earnings growth & margins
Record earnings results achieved
-
Pro forma EBITDA of $22.1 million up 38.1% on pcp, representing a pro forma EBITDA margin of 12.2%
-
pro forma EBITDA assumes acquisition of Addelec Control Logic and HTC occurred prior to FY19, thus organic growth has resulted in a 25.1% CAGR
-
growth in FY22 partly due to expanded distribution agreement with ABB effective 1 September 2021 (FY22)
-
pro forma EBITDA margins have expanded year on year from 8.3% in FY19 to 12.2% in FY22 showing benefits of economies of scale
-
Statutory EBITDA of $20.2 million up 48.5% on pcp, representing a statutory EBITDA margin of 11.4% (includes $1.6 million of IPO costs)
-
statutory EBITDA CAGR of 76.0%, representing both organic and inorganic growth
==> picture [261 x 351] intentionally omitted <==
----- Start of picture text -----
Pro forma [1] EBITDA
and EBITDA margin
----- End of picture text -----
==> picture [123 x 32] intentionally omitted <==
Statutory EBITDA and EBITDA margin
==> picture [8 x 8] intentionally omitted <==
==> picture [225 x 271] intentionally omitted <==
----- Start of picture text -----
20.2
76.0%
CAGR
13.6
9.1
11.5%
11.4%
10.4%
3.7
4.9%
FY19 FY20 FY21 FY22
Statutory EBITDA ($m) Statutory EBITDA margin (%)
----- End of picture text -----
- Includes the contribution of all acquisitions which have occurred over the period and other pro forma adjustments. Refer to page 30 for a reconciliation
IPD GROUP FY22 RESULTS PRESENTATION
12
Strong & flexible financial position
==> picture [123 x 32] intentionally omitted <==
Balance Sheet
| Balance Sheet | |||
|---|---|---|---|
| As at | |||
| 30 Jun 2021 | As at | As at | |
| $m | (Prospectus)1 | 31 Dec 2021 | 30 Jun 2022 |
| Total current assets | 71.8 | 87.5 | 97.0 |
| Total non-current assets | 25.6 | 28.6 | 27.8 |
| Total assets | 97.4 | 116.1 | 124.8 |
| Total current liabilities | 34.9 | 47.1 | 50.7 |
| Total non-current liabilities | 12.5 | 11.8 | 10.7 |
| Total liabilities | 47.4 | 58.9 | 61.4 |
| Net assets | 50.0 | 57.2 | 63.4 |
-
•
-
$25.4 million of cash at bank as No borrowings on balance sheet at 30 June 2022, an increase of
-
Net assets of $63.4 million
-
$7.8 million since 30 June
-
2021 (per IPO Prospectus) [1]
==> picture [531 x 351] intentionally omitted <==
----- Start of picture text -----
Cash at bank ($m) Net assets ($m)
No borrowings 25.4
on balance sheet
63.4
57.2
19.8
50.0 [1]
17.6 [1]
JUN 21 DEC 21 JUN 22 JUN 21 DEC 21 JUN 22
----- End of picture text -----
- Pro forma per IPO prospectus
IPD GROUP FY22 RESULTS PRESENTATION
13
Cash flow
==> picture [123 x 32] intentionally omitted <==
Pro forma cash flow
| $m | Pro forma FY21 |
Pro forma FY22 |
FY22 prospectus pro forma forecast |
Variance vs FY22 prospectus pro forma forecast |
|---|---|---|---|---|
| EBITDA | 16.0 | 22.1 | 18.1 | 22.1% |
| Change in working capital | (4.6) | (11.4) | (10.7) | 6.5% |
| Operating free cash flow | 11.4 | 10.7 | 7.4 | 44.6% |
| Capital expenditure / acquisitions | (0.7) | (2.0) | (1.1) | 81.8% |
| Net free cash flow before financing, tax and dividends |
10.7 | 8.7 | 6.2 | 40.3% |
| Operating free cash flow conversion (pre tax payment) |
97.0% | 73.0% | 63.8% | |
| Net free cash flow before financing, tax and dividends conversion |
67.0% | 39.5% | 34.4% |
-
Pro forma operating free cash flow of $10.7 million with an operating free cashflow conversion (pre tax) of 73.0%
-
• Working capital increased to support revenue growth
-
• Operating free cashflow conversion will remain strong
IPD GROUP FY22 RESULTS PRESENTATION
14
Diligent management of working capital & capex
Net working capital (NWC)
CAPEX summary
==> picture [451 x 316] intentionally omitted <==
----- Start of picture text -----
• Net working capital requirements
25.0 have been increasing year on year, in
line with the acquisitions of Addelec
in August 2019 (FY20), Control Logic
in October 2020 (FY21) and HTC in
19.6 October 2021 (FY22)
•
Increase in NWC in FY22 largely
16.8
the result of expanded distribution
15.4
agreement with ABB requiring an
additional $4.4m of NWC in FY22
22.2%
•
NWC as a percentage of sales has
17.6% been decreasing year on year since
FY19, showing material efficiencies
16.6%
being made throughout the
14.1% Company’s working capital cycle
• Management has increased the
inventory levels to minimise the
impact of global supply chain
FY19 FY20 FY21 FY22 disruptions to maintain customer
service
Statutory net working capital ($m) NWC / sales (%)
----- End of picture text -----
==> picture [224 x 276] intentionally omitted <==
----- Start of picture text -----
2.3
2.8
1.2
1.8
1.0
0.7
0.5
FY19 FY20 FY21 FY22
Net CAPEX ($m) Cash costs of acquisitions ($m)
----- End of picture text -----
==> picture [123 x 32] intentionally omitted <==
-
Net CAPEX primarily relates to computer equipment, motor vehicles and leasehold improvements
-
Cash costs of acquisitions relates to the acquisition of Addelec in August 2019 (FY20), Control Logic in October 2020 (FY21) and HTC in October 2021 (FY22)
IPD GROUP FY22 RESULTS PRESENTATION
15
==> picture [117 x 35] intentionally omitted <==
FY22 RESULTS PRESENTATION |
Our focus
IPD GROUP FY22 RESULTS PRESENTATION
16
IPD are exposed to a number of high growth areas
==> picture [46 x 68] intentionally omitted <==
==> picture [73 x 60] intentionally omitted <==
==> picture [46 x 57] intentionally omitted <==
==> picture [46 x 56] intentionally omitted <==
Industrial
Renewable
Data centres
Electric vehicles
control systems
energy
High profile cyber attacks on companies resulting on increased demand and investment in cybersecurity protection
Increased focus on compliance measures regarding ‘green buildings’, including NABERS and Greenstar ratings
Rising demand for components and systems for data centres
Public and private sector commitments to transition vehicle fleets to EVs and expand EV charging infrastructure
IPD’s power monitoring products enable commercial buildings and utilities to monitor energy usage at a granular level
IPD sell hardware and software solutions which protect enterprise’s electrical infrastructure
IPD sell various critical products to data centres and offer installation, test and commission, maintenance and ad hoc engineering services
IPD sells EV infrastructure on behalf of ABB and provides related services (installation, commissioning, maintenance, etc)
==> picture [123 x 32] intentionally omitted <==
==> picture [51 x 44] intentionally omitted <==
Modular switchboard systems
Changes in the newly introduced low voltage switchgear & control gear assemblies standard
Both Elsteel and IPD
invested heavily in design and testing to provide a comprehensive modular electrical switchboard solution
IPD GROUP FY22 RESULTS PRESENTATION
17
Strategic priorities
==> picture [123 x 32] intentionally omitted <==
Become a significant end to end solution provider to the EV charger market
EV hardware distribution agreement with ABB Design and project delivery skills – Gemtek Appointment of an experienced leader to the EV business Unit – David Sullivan Increase the scale of business development, engineering and project delivery staff – in progress Establish a nationwide network of licensed EV installers – in progress
==> picture [17 x 17] intentionally omitted <==
==> picture [17 x 17] intentionally omitted <==
==> picture [17 x 17] intentionally omitted <==
==> picture [17 x 17] intentionally omitted <==
==> picture [17 x 18] intentionally omitted <==
Expand product range UPS – Uninterrupted Power Supply BESS – Battery Energy Storage Systems High efficiency motors Renewables
==> picture [18 x 18] intentionally omitted <==
==> picture [17 x 18] intentionally omitted <==
==> picture [17 x 17] intentionally omitted <==
==> picture [17 x 18] intentionally omitted <==
IPD GROUP FY22 RESULTS PRESENTATION
18
Strategic priorities
==> picture [123 x 32] intentionally omitted <==
| Acquisitions | The Group has a proven track record of successful acquisitions IPD continues to assess potential complementary acquisitions that add to its customer offering Potential targets have been identified and preliminary discussions are taking place |
|---|---|
| Strategic sales focus | Investment in resources over and above the current pool to create pull-through demand by driving specification of IPD solutions through key influencers and identify significant opportunities earlyin theproject life cycle Promote “packaged” solutions covering all products, create and deliver an education program for consultants, become a trusted advisor for relevant solutions to end users in key targeted vertical markets |
IPD GROUP FY22 RESULTS PRESENTATION
19
==> picture [117 x 35] intentionally omitted <==
FY22 RESULTS PRESENTATION |
Outlook
IPD GROUP FY22 RESULTS PRESENTATION
20
External factors
Buoyant Market
-
Infrastructure
-
Mining
Global Supply Chain
-
Cost increase of materials and freight
-
Increase inventory levels to mitigate disruption
Regulatory Environment
-
Decarbonisation
-
Mandatory emission reduction
-
Incentive Schemes
COVID-19
-
Lock downs relaxed
-
Increase in staff travel to meet customers face to face
==> picture [123 x 32] intentionally omitted <==
Electrification of the Economy
-
Renewables
-
Energy Management
-
EV Chargers
Sri Lanka
-
Political and economic uncertainty in Sri Lanka
-
Colombo employees continue to work from home uninterrupted
-
Have started a back up operation in Manila
-
IPD has increased salaries provided to employees however the changes in FX rates have offset increased costs
IPD GROUP FY22 RESULTS PRESENTATION
21
Trading update & outlook
==> picture [123 x 32] intentionally omitted <==
FY23 outlook
IPD’s business continues to perform well in a buoyant market
Supply chain disruptions and global trade continue to remain uncertain
Board will provide an update on Q1 trading performance at the Company’s AGM on 10 November 2022
IPD GROUP FY22 RESULTS PRESENTATION
22
==> picture [117 x 35] intentionally omitted <==
FY22 RESULTS PRESENTATION |
Questions
IPD GROUP FY22 RESULTS PRESENTATION
23
==> picture [117 x 35] intentionally omitted <==
FY22 RESULTS PRESENTATION |
Supplementary information
IPD GROUP FY22 RESULTS PRESENTATION
24
Business summary
==> picture [123 x 32] intentionally omitted <==
IPD’s business is split between the sale of infrastructure products and the provision of services to businesses across Australia
FY22 pro forma Customer Revenue revenue split Description Brands types End users/industries Locations model Commercial Sale and Switchboard construction, distribution Sydney, manufacturers, OEMs residential of a range Brisbane, and system construction, Sale of Products 90% of electrical Melbourne, infrastructure integrators, electrical infrastructure, Adelaide products and wholesalers, electrical mining, power solutions products and and Perth contractors and power utilities, healthcare solutions utilities and education Specialist Sydney, Project provider of Data centres, healthcare, power Melbourne, 10% management Services low and generation, utilities, industrial, mining, Bendigo ,labour and high roads and rail infrastructure and Burnie materials voltage electrical (Tasmania) services
IPD GROUP FY22 RESULTS PRESENTATION
25
IPD’s history of growth
==> picture [123 x 32] intentionally omitted <==
Reliably serving Australia for over 70 years
==> picture [960 x 316] intentionally omitted <==
----- Start of picture text -----
Evolution of IPD Key acquisitions
1950s 1968 1989 1998 2005 2014 2017 2018 2019 2020 2021 2022
1950s 1968 1979 1989 2005 2008 2010 2014 2017 2018 2019 2020 2021 2022
English Electric GEC Industrial Management team Sri Lankan Acquired Acquisition of Addelec Acquired
Company of Products buy the business operations Central Test and formation of HTC
Australia Pty Ltd division from ALSTOM commenced Calibration & services division
Incorporated formed through an MBO Testing
Regents Park
factory opened GEC merged with GEC Power Acquired PJ White Acquired Hivotech HV Trio Test & Measurement Acquired Successful initial
English Electric systems group Specialist Lighting Testing & Equipment and Zinfra’s HV Testing Control Logic public offering on
merged with company business the ASX
CGE subsidiary
IPD Services Aquired
Alsthom to
created Gemtek
create GEC
Alstom
----- End of picture text -----
IPD GROUP FY22 RESULTS PRESENTATION
26
==> picture [117 x 35] intentionally omitted <==
FY22 RESULTS PRESENTATION |
Appendices
IPD GROUP FY22 RESULTS PRESENTATION
27
Profit & loss
==> picture [123 x 32] intentionally omitted <==
Summary pro forma profit and loss
| Pro forma | Pro forma | % | |
|---|---|---|---|
| $m | FY21 | FY22 | change |
| Revenue | 142.6 | 180.5 | 26.6% |
| Gross profit | 54.7 | 68.6 | 25.4% |
| Other income | 0.6 | 0.8 | 33.3% |
| Operating expenses | 39.3 | 47.3 | 20.4% |
| EBITDA | 16.0 | 22.1 | 38.1% |
| Depreciation and amortisation | 4.0 | 3.6 | (10.0%) |
| EBIT | 12.0 | 18.5 | 54.2% |
| Net interest expense | 0.6 | 0.5 | (16.7%) |
| PBT | 11.4 | 18.0 | 57.9% |
| Income tax expense | 3.5 | 5.4 | 54.3% |
| NPAT | 7.9 | 12.6 | 59.5% |
| Gross profit margin | 38.3% | 38.0% | (0.3%) |
| EBITDA margin | 11.2% | 12.2% | 1.0% |
| EBIT margin | 8.4% | 10.2% | 1.8% |
| NPAT margin | 5.5% | 7.0% | 1.5% |
IPD GROUP FY22 RESULTS PRESENTATION
28
Balance
==> picture [123 x 32] intentionally omitted <==
Statutory balance sheet
| 31 Dec 21 | 30 Jun 22 | |
|---|---|---|
| $m | Statutory | Statutory |
| Cash | 19.8 | 25.4 |
| Trade and other receivables | 35.2 | 37.6 |
| Inventories | 31.3 | 32.9 |
| Other current assets | 1.2 | 1.1 |
| Total current assets | 87.5 | 97.0 |
| Right-of-use assets | 12.5 | 11.1 |
| PP&E | 2.9 | 3.4 |
| Intangibles | 10.1 | 10.5 |
| Deferred tax assets | 3 | 2.9 |
| Other non-current assets | – | – |
| Total non-current assets | 28.6 | 27.8 |
| Total assets | 116.1 | 124.8 |
| Trade and otherpayables | 37.9 | 40.4 |
| Current tax liabilities | 2 | 1.6 |
| Lease liabilities | 2.4 | 2.4 |
| Provisions | 4.8 | 6.3 |
| Total current liabilities | 47.1 | 50.7 |
| Lease liabilities | 11.4 | 10.2 |
| Provisions | 0.4 | 0.3 |
| Deferred tax liabilities | – | 0.2 |
| Total non-current liabilities | 11.8 | 10.7 |
| Total liabilities | 58.9 | 61.4 |
| Net assets / equity | 57.2 | 63.4 |
IPD GROUP FY22 RESULTS PRESENTATION
29
P&L Reconciliation
==> picture [123 x 32] intentionally omitted <==
| $m FY19 FY20 FY21 FY22 Statutory revenue 75.8 87.5 118.1 176.8 Impact of acquisitions 59.2 53.9 24.6 3.7 Pro forma revenue 135.0 141.4 142.6 180.5 $m FY19 FY20 FY21 FY22 Statutory EBITDA 3.7 9.1 13.6 20.2 Offer costs - - - 1.6 Underlying EBITDA 3.7 9.1 13.6 21.8 Public company costs (0.4) (0.4) (0.4) (0.2) Impact of acquisitions 4.2 6.5 2.8 0.6 AASB16 2.6 - - - Product recall 1.2 (0.4) - - Pro forma EBITDA 11.3 14.8 16.0 22.1 |
$m FY19 FY20 FY21 FY22 |
|---|---|
| Statutory EBIT 0.6 5.8 9.6 16.6 |
|
| Offer costs - - - 1.6 |
|
| Underlying EBIT 0.6 5.8 9.6 18.2 |
|
| $m FY19 FY20 FY21 FY22 |
|
| Statutory NPAT (0.2) 4.0 6.5 11.1 |
|
| Offer costs - - - 1.6 |
|
| Tax impact - - - (0.4) |
|
| Underlying NPAT (0.2) 4.0 6.5 12.3 |
|
IPD GROUP FY22 RESULTS PRESENTATION
30