TOP SHELF INTERNATIONAL HOLDINGS LIMITED (TSI)
Share Price Analysis and Chart

Enter the company code or Name for stock analysis:

TSI - TOP SHELF INTERNATIONAL HOLDINGS LIMITED

FNArena Sector : Food, Beverages & Tobacco
Year End: June
GICS Industry Group : Food, Beverage & Tobacco
Index:

LAST PRICE CHANGE +/- CHANGE % VOLUME

$1.70

24 Sep
2021

-0.010

OPEN

$1.75

-0.58%

HIGH

$1.75

67,346

LOW

$1.62

TARGET
$2.51 47.6% upside
OTHER COMPANIES IN THE SAME SECTOR
WOW . AMC . CCL . CKF . DMP . FNP . MTS . PFL . RFG . TWE . ING . COL . RDC . LRK . MRG . YOW . YFZ . MCL . AVG . BFC . MMM . EDV . E33 .
FNARENA'S MARKET CONSENSUS FORECASTS
TSI: 1
Title FY20
Actual
FY21
Actual
FY22
Forecast
FY23
Forecast
EPS (cps) xxx - 21.6 - 15.0 xxx
DPS (cps) xxx 0.0 0.0 xxx
EPS Growth xxx N/A N/A xxx
DPS Growth xxx N/A N/A xxx
PE Ratio xxx N/A N/A xxx
Dividend Yield xxx N/A 0.0% xxx
Div Pay Ratio(%) xxx N/A N/A xxx

Dividend yield today if purchased 3 years ago: 0.00%

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

0.00

Estimated Dividend Growth
(Average Of Past Three Years)

 %

Amount Invested

Tell Me The Dividend After This Many Years

Past performance is no guarantee for the future. Investors should take into account that heavy swings in share price or exceptional circumstances (a la 2009) can have a significant impact on short term calculations and averages

Last ex-div: 24/06 - 2.6c

HISTORICAL DATA ARE ALL IN AUD
Copyright © 2021 FactSet UK Limited. All rights reserved
Title 201920202021
EPS Basic xxxxxx-21.6
DPS All xxxxxx0.0
Sales/Revenue xxxxxx19.2 M
Book Value Per Share xxxxxx87.3
Net Operating Cash Flow xxxxxx-17.0 M
Net Profit Margin xxxxxx-56.05 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title 201920202021
Return on Assets xxxxxx-17.21 %
Return on Equity xxxxxx-35.80 %
Return on Total Capital xxxxxx-30.55 %
Capex xxxxxx6.1 M
Capex % of Sales xxxxxx31.78 %
Free Cash Flow ex dividends xxxxxx-22.4 M

Return on Assets

Return on Equity

Return on Total Capital

Capex

Capex % of Sales

Free Cash Flow ex dividends

This is work in progress. Bear with us. It'll be amazing.

EXPERT VIEWS
Display All Commentary

Sentiment Indicator

1.0

No. Of Recommendations

1
BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY

Ord Minnett

30/08/2021

1

Buy

$2.51

47.65%

The FY21 result revealed better gross margins than Ord Minnett anticipated off the back of increased direct-to-consumer and higher priced products. The broker's current forecasts anticipate a capital raise in FY23 to provide a working capital buffer.

Ord Minnett lowers its price target to $2.51 from $2.71 due to FY22 covid-19 impacts and maintains its Speculative Buy recommendation.

While Ned Whisky and Grainshaker Vodka offer near-term upside, the analyst is most attracted to the opportunity surrounding the Agave product. Whilst some incremental revenue from FY22 and FY23 is expected, the opportunity really exists from FY24.

FORECAST
Ord Minnett forecasts a full year FY22 dividend of 0.00 cents and EPS of minus -15.00 cents.
Ord Minnett forecasts a full year FY23 dividend of 0.00 cents and EPS of minus -7.00 cents.

TSI STOCK CHART