Hallenstein Glasson Holdings Limited
NZX:HLG.NZ
5.77 (NZD) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) NZD.
2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 106.341 | 106.341 | 111.477 | 111.477 | 186.418 | 93.209 | 223.293 | 111.647 | 180.583 | 90.292 | 170.631 | 85.316 | 168.782 | 84.391 | 181.977 | 90.989 | 127.497 | 63.749 | 160.266 | 80.133 | 136.306 | 67.944 | 75.832 | 75.832 | 65.72 | 65.72 | 73.379 | 73.379 | 58.047 | 58.047 | 61.456 | 61.456 | 55.556 | 55.556 | 56.2 | 56.2 | 55.328 | 55.328 | 55.433 | 55.433 | 50.777 | 50.777 | 53.215 | 53.215 | 52.194 | 52.194 | 57.865 | 57.865 |
Cost of Revenue
| 42.599 | 42.599 | 45.854 | 45.854 | 77.776 | 38.888 | 97.087 | 48.544 | 77.086 | 38.543 | 71.864 | 35.932 | 70.401 | 35.201 | 79.148 | 39.574 | 51.701 | 25.851 | 66.813 | 33.407 | 54.004 | 27.002 | 30.498 | 30.498 | 25.508 | 25.508 | 28.276 | 28.276 | 23.398 | 23.398 | 25.778 | 25.778 | 24.179 | 24.179 | 24.282 | 24.282 | 23.15 | 23.15 | 21.939 | 21.939 | 20.51 | 20.51 | 22.403 | 22.403 | 20.727 | 20.727 | 23.803 | 23.803 |
Gross Profit
| 63.742 | 63.742 | 65.624 | 65.624 | 108.642 | 54.321 | 126.206 | 63.103 | 103.497 | 51.749 | 98.767 | 49.384 | 98.381 | 49.191 | 102.829 | 51.415 | 75.796 | 37.898 | 93.453 | 46.727 | 82.302 | 40.942 | 45.334 | 45.334 | 40.212 | 40.212 | 45.103 | 45.103 | 34.649 | 34.649 | 35.678 | 35.678 | 31.377 | 31.377 | 31.918 | 31.918 | 32.178 | 32.178 | 33.494 | 33.494 | 30.267 | 30.267 | 30.813 | 30.813 | 31.467 | 31.467 | 34.062 | 34.062 |
Gross Profit Ratio
| 0.599 | 0.599 | 0.589 | 0.589 | 0.583 | 0.583 | 0.565 | 0.565 | 0.573 | 0.573 | 0.579 | 0.579 | 0.583 | 0.583 | 0.565 | 0.565 | 0.594 | 0.594 | 0.583 | 0.583 | 0.604 | 0.603 | 0.598 | 0.598 | 0.612 | 0.612 | 0.615 | 0.615 | 0.597 | 0.597 | 0.581 | 0.581 | 0.565 | 0.565 | 0.568 | 0.568 | 0.582 | 0.582 | 0.604 | 0.604 | 0.596 | 0.596 | 0.579 | 0.579 | 0.603 | 0.603 | 0.589 | 0.589 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 9.461 | 9.461 | 8.735 | 8.735 | 8.248 | 8.248 | 8.165 | 8.165 | 7.161 | 7.161 | 6.168 | 6.168 | 6.178 | 6.178 | 5.746 | 5.746 | 5.611 | 5.611 | 6.261 | 6.261 | 6.565 | 6.565 | 6.187 | 6.187 | 6.109 | 6.109 | 7.16 | 7.16 | 5.765 | 5.765 | 5.542 | 5.542 | 5.377 | 5.377 | 5.164 | 5.164 | 4.98 | 4.98 | 5.257 | 5.257 | 4.539 | 4.539 | 5.017 | 5.017 | 4.674 | 4.674 | 4.827 | 4.827 |
Selling & Marketing Expenses
| 42.708 | 42.708 | 41.491 | 41.491 | 37.53 | 37.53 | 39.705 | 39.705 | 35.143 | 35.143 | 34.353 | 34.353 | 33.14 | 33.14 | 31.142 | 31.142 | 24.488 | 24.488 | 29.427 | 29.427 | 26.866 | 26.866 | 28.147 | 28.147 | 25.902 | 25.902 | 27.645 | 27.645 | 23.597 | 23.597 | 23.985 | 23.985 | 21.478 | 21.478 | 22.298 | 22.298 | 21.361 | 21.361 | 22.599 | 22.599 | 20.393 | 20.393 | 21.764 | 21.764 | 21.252 | 21.252 | 22.319 | 22.319 |
SG&A
| 52.169 | 52.169 | 50.226 | 50.226 | 91.151 | 45.778 | 95.927 | 47.87 | 84.978 | 42.304 | 83.019 | 40.521 | 78.656 | 39.318 | 75.942 | 36.888 | 59.118 | 30.099 | 72.395 | 35.688 | 67.28 | 33.431 | 34.333 | 34.333 | 32.011 | 32.011 | 34.805 | 34.805 | 29.362 | 29.362 | 29.527 | 29.527 | 26.855 | 26.855 | 27.461 | 27.461 | 26.34 | 26.34 | 27.856 | 27.856 | 24.931 | 24.931 | 26.781 | 26.781 | 25.926 | 25.926 | 27.145 | 27.145 |
Other Expenses
| -0.116 | -0.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 52.053 | 52.053 | 50.165 | 50.165 | 91.151 | 45.713 | 95.927 | 47.808 | 84.978 | 42.143 | 83.019 | 40.462 | 78.656 | 39.172 | 75.942 | 36.795 | 59.118 | 29.421 | 72.395 | 35.617 | 67.28 | 32.531 | 34.134 | 34.134 | 31.812 | 31.812 | 34.594 | 34.594 | 29.078 | 29.078 | 29.333 | 29.333 | 26.658 | 26.658 | 27.265 | 27.265 | 26.144 | 26.144 | 27.66 | 27.66 | 24.742 | 24.742 | 26.654 | 26.654 | 25.883 | 25.883 | 27.111 | 27.111 |
Operating Income
| 11.689 | 11.689 | 15.459 | 15.459 | 17.491 | 8.608 | 30.279 | 15.296 | 18.519 | 9.511 | 15.748 | 8.922 | 19.725 | 9.91 | 26.887 | 14.62 | 16.678 | 7.843 | 21.058 | 11.11 | 15.022 | 7.713 | 11.201 | 11.201 | 8.38 | 8.38 | 10.51 | 10.51 | 5.485 | 5.485 | 6.345 | 6.345 | 4.719 | 4.719 | 4.653 | 4.653 | 6.034 | 6.034 | 5.834 | 5.834 | 5.526 | 5.526 | 4.159 | 4.159 | 5.584 | 5.584 | 6.952 | 6.952 |
Operating Income Ratio
| 0.11 | 0.11 | 0.139 | 0.139 | 0.094 | 0.092 | 0.136 | 0.137 | 0.103 | 0.105 | 0.092 | 0.105 | 0.117 | 0.117 | 0.148 | 0.161 | 0.131 | 0.123 | 0.131 | 0.139 | 0.11 | 0.114 | 0.148 | 0.148 | 0.128 | 0.128 | 0.143 | 0.143 | 0.094 | 0.094 | 0.103 | 0.103 | 0.085 | 0.085 | 0.083 | 0.083 | 0.109 | 0.109 | 0.105 | 0.105 | 0.109 | 0.109 | 0.078 | 0.078 | 0.107 | 0.107 | 0.12 | 0.12 |
Total Other Income Expenses Net
| -0.572 | -0.572 | -0.534 | -0.534 | -1.583 | -0.654 | -0.766 | -0.539 | -0.318 | -0.41 | 1.137 | -0.48 | -0.766 | -0.431 | 1.106 | -0.623 | -1.021 | -0.015 | 0.016 | -0.573 | 1.886 | 0.742 | 0.067 | 0.067 | 0.078 | 0.078 | 0.068 | 0.068 | 0.139 | 0.139 | 0.068 | 0.068 | 0.047 | 0.047 | 0.112 | 0.112 | 0.139 | 0.139 | 0.177 | 0.177 | 0.113 | 0.113 | 0.146 | 0.146 | 0.185 | 0.185 | 0.271 | 0.271 |
Income Before Tax
| 11.118 | 11.118 | 14.925 | 14.925 | 15.908 | 7.954 | 29.513 | 14.757 | 18.201 | 9.101 | 16.885 | 8.443 | 18.959 | 9.48 | 27.993 | 13.997 | 15.657 | 7.829 | 21.074 | 10.537 | 16.908 | 8.454 | 11.267 | 11.267 | 8.458 | 8.458 | 10.578 | 10.578 | 5.623 | 5.623 | 6.412 | 6.412 | 4.766 | 4.766 | 4.765 | 4.765 | 6.173 | 6.173 | 6.011 | 6.011 | 5.639 | 5.639 | 4.305 | 4.305 | 5.769 | 5.769 | 7.222 | 7.222 |
Income Before Tax Ratio
| 0.105 | 0.105 | 0.134 | 0.134 | 0.085 | 0.085 | 0.132 | 0.132 | 0.101 | 0.101 | 0.099 | 0.099 | 0.112 | 0.112 | 0.154 | 0.154 | 0.123 | 0.123 | 0.131 | 0.131 | 0.124 | 0.124 | 0.149 | 0.149 | 0.129 | 0.129 | 0.144 | 0.144 | 0.097 | 0.097 | 0.104 | 0.104 | 0.086 | 0.086 | 0.085 | 0.085 | 0.112 | 0.112 | 0.108 | 0.108 | 0.111 | 0.111 | 0.081 | 0.081 | 0.111 | 0.111 | 0.125 | 0.125 |
Income Tax Expense
| 4.448 | 4.448 | 4.352 | 4.352 | 4.756 | 2.378 | 8.688 | 4.344 | 4.508 | 2.254 | 4.973 | 2.487 | 5.483 | 2.742 | 8.149 | 4.074 | 3.318 | 1.659 | 5.639 | 2.82 | 3.928 | 1.964 | 3.247 | 3.247 | 2.348 | 2.348 | 3.007 | 3.007 | 1.581 | 1.581 | 1.82 | 1.82 | 1.335 | 1.335 | 1.357 | 1.357 | 1.799 | 1.799 | 1.692 | 1.692 | 1.588 | 1.588 | 1.216 | 1.216 | 1.62 | 1.62 | 2.037 | 2.037 |
Net Income
| 6.67 | 6.67 | 10.573 | 10.573 | 11.152 | 5.576 | 20.825 | 10.413 | 13.693 | 6.847 | 11.912 | 5.956 | 13.476 | 6.738 | 19.844 | 9.922 | 12.339 | 6.17 | 15.435 | 7.718 | 12.98 | 6.49 | 8.02 | 8.02 | 6.11 | 6.11 | 7.571 | 7.571 | 4.042 | 4.042 | 4.593 | 4.593 | 3.431 | 3.431 | 3.409 | 3.409 | 4.374 | 4.374 | 4.319 | 4.319 | 4.051 | 4.051 | 3.089 | 3.089 | 4.149 | 4.149 | 5.186 | 5.186 |
Net Income Ratio
| 0.063 | 0.063 | 0.095 | 0.095 | 0.06 | 0.06 | 0.093 | 0.093 | 0.076 | 0.076 | 0.07 | 0.07 | 0.08 | 0.08 | 0.109 | 0.109 | 0.097 | 0.097 | 0.096 | 0.096 | 0.095 | 0.096 | 0.106 | 0.106 | 0.093 | 0.093 | 0.103 | 0.103 | 0.07 | 0.07 | 0.075 | 0.075 | 0.062 | 0.062 | 0.061 | 0.061 | 0.079 | 0.079 | 0.078 | 0.078 | 0.08 | 0.08 | 0.058 | 0.058 | 0.079 | 0.079 | 0.09 | 0.09 |
EPS
| 0.11 | 0.11 | 0.18 | 0.18 | 0.19 | 0.094 | 0.35 | 0.17 | 0.23 | 0.11 | 0.2 | 0.1 | 0.23 | 0.11 | 0.33 | 0.17 | 0.21 | 0.1 | 0.26 | 0.13 | 0.22 | 0.11 | 0.13 | 0.13 | 0.1 | 0.1 | 0.13 | 0.13 | 0.068 | 0.068 | 0.077 | 0.077 | 0.058 | 0.058 | 0.057 | 0.057 | 0.073 | 0.073 | 0.072 | 0.072 | 0.068 | 0.068 | 0.052 | 0.052 | 0.07 | 0.07 | 0.087 | 0.087 |
EPS Diluted
| 0.11 | 0.11 | 0.18 | 0.18 | 0.19 | 0.094 | 0.35 | 0.17 | 0.23 | 0.11 | 0.2 | 0.1 | 0.23 | 0.11 | 0.33 | 0.17 | 0.21 | 0.1 | 0.26 | 0.13 | 0.22 | 0.11 | 0.13 | 0.13 | 0.1 | 0.1 | 0.13 | 0.13 | 0.068 | 0.068 | 0.077 | 0.077 | 0.058 | 0.058 | 0.057 | 0.057 | 0.073 | 0.073 | 0.072 | 0.072 | 0.068 | 0.068 | 0.052 | 0.052 | 0.07 | 0.07 | 0.087 | 0.087 |
EBITDA
| 14.49 | 16.623 | 24.711 | 24.711 | 37.271 | 13.4 | 48.61 | 24.461 | 36.039 | 13.873 | 32.372 | 17.234 | 37.342 | 14.498 | 44.437 | 23.395 | 33.202 | 10.269 | 36.259 | 18.711 | 19.313 | 9.717 | 13.278 | 13.278 | 10.233 | 10.233 | 12.483 | 12.483 | 7.258 | 7.258 | 8.218 | 8.218 | 6.384 | 6.384 | 6.598 | 6.598 | 7.96 | 7.96 | 7.741 | 7.741 | 7.414 | 7.414 | 5.98 | 5.98 | 7.344 | 7.344 | 8.728 | 8.728 |
EBITDA Ratio
| 0.136 | 0.156 | 0.222 | 0.222 | 0.2 | 0.144 | 0.218 | 0.219 | 0.2 | 0.154 | 0.19 | 0.202 | 0.221 | 0.172 | 0.244 | 0.257 | 0.26 | 0.161 | 0.226 | 0.233 | 0.142 | 0.143 | 0.175 | 0.175 | 0.156 | 0.156 | 0.17 | 0.17 | 0.125 | 0.125 | 0.134 | 0.134 | 0.115 | 0.115 | 0.117 | 0.117 | 0.144 | 0.144 | 0.14 | 0.14 | 0.146 | 0.146 | 0.112 | 0.112 | 0.141 | 0.141 | 0.151 | 0.151 |