Mader Group 향후 성장
Future 기준 점검 4/6
Mader Group (는) 각각 연간 12.5% 및 10.3% 수익과 수익이 증가할 것으로 예상됩니다. EPS는 연간 11.8% 만큼 성장할 것으로 예상됩니다. 자기자본이익률은 3년 후 23% 로 예상됩니다.
핵심 정보
12.5%
이익 성장률
11.80%
EPS 성장률
| Commercial Services 이익 성장 | 12.9% |
| 매출 성장률 | 10.3% |
| 향후 자기자본이익률 | 22.97% |
| 애널리스트 커버리지 | Low |
| 마지막 업데이트 | 08 Jun 2026 |
최근 향후 성장 업데이트
Recent updates
분석 기사 • Apr 30
With EPS Growth And More, Mader Group (ASX:MAD) Makes An Interesting Case
Investors are often guided by the idea of discovering 'the next big thing', even if that means buying 'story stocks...
내러티브 업데이트 • Feb 18
MAD: Higher Revenue Assumptions Will Support A More Optimistic Future Outlook
Analysts have raised their price target for Mader Group to A$10.40 from A$10.40, reflecting updated assumptions around revenue growth, profit margins and a slightly higher discount rate, while keeping the future P/E multiple broadly in line with prior estimates. Valuation Changes Fair Value: Kept steady at A$10.40, indicating no change in the central valuation estimate.
내러티브 업데이트 • Feb 04
MAD: Future P/E And Margins Will Support A Fairly Valued Outlook
Analysts have modestly adjusted their price target for Mader Group to A$8.29, reflecting updated assumptions for revenue growth, profit margins and future P/E. These changes fine tune their outlook rather than signal a major shift in view.내러티브 업데이트 • Jan 21
MAD: Higher Revenue Assumptions Will Support A More Optimistic Future Outlook
Analysts have lifted their fair value estimate for Mader Group from A$9.00 to A$10.40, reflecting updated assumptions for revenue growth, profit margins, the discount rate and future P/E multiples. Valuation Changes Fair value estimate was raised from A$9.00 to A$10.40 per share.
내러티브 업데이트 • Jan 07
MAD: Stable Margins And Earnings Assumptions Will Support Stronger Outlook
Analysts have adjusted their price target for Mader Group to A$9.15 from A$9.15, reflecting updated views on discount rate, revenue growth, profit margins and future P/E assumptions, while leaving their overall valuation conclusion effectively unchanged. Valuation Changes Fair Value: Fair value estimate is unchanged at A$9.15 per share.분석 기사 • Dec 25
With EPS Growth And More, Mader Group (ASX:MAD) Makes An Interesting Case
For beginners, it can seem like a good idea (and an exciting prospect) to buy a company that tells a good story to...내러티브 업데이트 • Dec 16
MAD: Future Earnings Multiple Is Expected To Offset Modest Margin Compression
Analysts have raised their price target for Mader Group from approximately $6.15 to $8.29 per share, citing expectations of slightly faster revenue growth and a higher future earnings multiple, despite a modestly lower profit margin and marginally higher discount rate. Valuation Changes Fair Value: increased from approximately A$6.15 to A$8.29 per share.내러티브 업데이트 • Dec 02
MAD: Updated Earnings Assumptions And Stable Margins Will Support Stronger Outlook
Analysts have raised their price target for Mader Group from $8.86 to $9.15 per share, citing updated fair value estimates along with modest adjustments to the discount rate and future price-earnings assumptions. Valuation Changes Fair Value Estimate has increased slightly from A$8.86 to A$9.15 per share.내러티브 업데이트 • Nov 18
MAD: Revenue Outlook And Dividend Payment Will Drive Balanced Performance
Narrative Update on Mader Group: Analyst Price Target Revised Analysts have raised their fair value estimate for Mader Group from $8.25 to $8.86, citing modest improvements in revenue growth and profit margins, as well as an upward revision in the projected price-to-earnings ratio. What's in the News Mader Group Limited declared a fully franked ordinary dividend of AUD 0.048 per share for the six months ended June 30, 2025.분석 기사 • Nov 03
Mader Group Limited's (ASX:MAD) Popularity With Investors Is Under Threat From Overpricing
With a price-to-earnings (or "P/E") ratio of 30.8x Mader Group Limited ( ASX:MAD ) may be sending bearish signals at...분석 기사 • Oct 21
Is Mader Group (ASX:MAD) Using Too Much Debt?
Warren Buffett famously said, 'Volatility is far from synonymous with risk.' So it seems the smart money knows that...분석 기사 • Oct 01
Why You Should Care About Mader Group's (ASX:MAD) Strong Returns On Capital
If you're looking for a multi-bagger, there's a few things to keep an eye out for. Ideally, a business will show two...내러티브 업데이트 • Aug 27
Expansion Into Energy And Transport Logistics Will Diversify Future Revenue Streams
The consensus analyst price target for Mader Group has been raised to A$8.25, primarily reflecting higher revenue growth forecasts and an increased future P/E multiple. Valuation Changes Summary of Valuation Changes for Mader Group The Consensus Analyst Price Target has significantly risen from A$7.33 to A$8.25.내러티브 업데이트 • Aug 11
Expansion Into Energy And Transport Logistics Will Diversify Future Revenue Streams
The notable increase in Mader Group’s consensus price target is primarily attributed to a higher future P/E multiple, reflecting improved growth or sentiment, resulting in an upward revision of fair value from A$6.56 to A$7.33. Valuation Changes Summary of Valuation Changes for Mader Group The Consensus Analyst Price Target has significantly risen from A$6.56 to A$7.33.분석 기사 • May 15
We Think Mader Group (ASX:MAD) Can Stay On Top Of Its Debt
Howard Marks put it nicely when he said that, rather than worrying about share price volatility, 'The possibility of...
새로운 내러티브 • Feb 06
Expanding Into Energy And Transport Logistics Will Strengthen Future Prospects
Geographic diversification and entry into new industry verticals provide a strong foundation for Mader Group's future revenue growth.분석 기사 • Nov 19
Do Mader Group's (ASX:MAD) Earnings Warrant Your Attention?
Investors are often guided by the idea of discovering 'the next big thing', even if that means buying 'story stocks...분석 기사 • Oct 30
Earnings Not Telling The Story For Mader Group Limited (ASX:MAD) After Shares Rise 28%
Mader Group Limited ( ASX:MAD ) shareholders would be excited to see that the share price has had a great month...분석 기사 • Sep 18
Mader Group (ASX:MAD) Has Announced That It Will Be Increasing Its Dividend To A$0.04
Mader Group Limited ( ASX:MAD ) will increase its dividend from last year's comparable payment on the 4th of October to...분석 기사 • Sep 04
Mader Group (ASX:MAD) Is Paying Out A Larger Dividend Than Last Year
Mader Group Limited ( ASX:MAD ) will increase its dividend from last year's comparable payment on the 4th of October to...분석 기사 • Aug 21
Earnings Release: Here's Why Analysts Cut Their Mader Group Limited (ASX:MAD) Price Target To AU$6.53
It's been a sad week for Mader Group Limited ( ASX:MAD ), who've watched their investment drop 11% to AU$5.37 in the...분석 기사 • Jun 19
Here's Why We Think Mader Group (ASX:MAD) Is Well Worth Watching
It's common for many investors, especially those who are inexperienced, to buy shares in companies with a good story...분석 기사 • Apr 08
Mader Group Limited's (ASX:MAD) Popularity With Investors Is Clear
Mader Group Limited's ( ASX:MAD ) price-to-earnings (or "P/E") ratio of 26.3x might make it look like a sell right now...분석 기사 • Mar 10
Is It Time To Consider Buying Mader Group Limited (ASX:MAD)?
Mader Group Limited ( ASX:MAD ), is not the largest company out there, but it received a lot of attention from a...분석 기사 • Jan 31
Mader Group's (ASX:MAD) Returns On Capital Not Reflecting Well On The Business
What are the early trends we should look for to identify a stock that could multiply in value over the long term...분석 기사 • Dec 19
Investors Still Waiting For A Pull Back In Mader Group Limited (ASX:MAD)
When close to half the companies in Australia have price-to-earnings ratios (or "P/E's") below 18x, you may consider...분석 기사 • Nov 06
Does Mader Group (ASX:MAD) Deserve A Spot On Your Watchlist?
The excitement of investing in a company that can reverse its fortunes is a big draw for some speculators, so even...분석 기사 • Oct 23
Here's What's Concerning About Mader Group's (ASX:MAD) Returns On Capital
What are the early trends we should look for to identify a stock that could multiply in value over the long term? In a...분석 기사 • Oct 09
Mader Group Limited's (ASX:MAD) Intrinsic Value Is Potentially 86% Above Its Share Price
Key Insights Mader Group's estimated fair value is AU$11.34 based on 2 Stage Free Cash Flow to Equity Mader Group is...분석 기사 • Sep 21
We Think Mader Group (ASX:MAD) Can Stay On Top Of Its Debt
Some say volatility, rather than debt, is the best way to think about risk as an investor, but Warren Buffett famously...분석 기사 • Jul 14
We Ran A Stock Scan For Earnings Growth And Mader Group (ASX:MAD) Passed With Ease
Investors are often guided by the idea of discovering 'the next big thing', even if that means buying 'story stocks...분석 기사 • Jun 30
Calculating The Intrinsic Value Of Mader Group Limited (ASX:MAD)
Key Insights Using the 2 Stage Free Cash Flow to Equity, Mader Group fair value estimate is AU$5.95 Mader Group's...분석 기사 • May 30
What Does Mader Group Limited's (ASX:MAD) Share Price Indicate?
Mader Group Limited ( ASX:MAD ), is not the largest company out there, but it received a lot of attention from a...분석 기사 • Mar 20
Is Mader Group (ASX:MAD) Using Too Much Debt?
Legendary fund manager Li Lu (who Charlie Munger backed) once said, 'The biggest investment risk is not the volatility...분석 기사 • Feb 23
Here's Why We Think Mader Group (ASX:MAD) Might Deserve Your Attention Today
The excitement of investing in a company that can reverse its fortunes is a big draw for some speculators, so even...분석 기사 • Jan 24
Mader Group Limited's (ASX:MAD) Intrinsic Value Is Potentially 41% Above Its Share Price
Today we will run through one way of estimating the intrinsic value of Mader Group Limited ( ASX:MAD ) by taking the...이익 및 매출 성장 예측
| 날짜 | 매출 | 이익 | 자유현금흐름 | 영업현금흐름 | 평균 애널리스트 수 |
|---|---|---|---|---|---|
| 6/30/2028 | 1,234 | 85 | 65 | 104 | 5 |
| 6/30/2027 | 1,123 | 76 | 46 | 88 | 5 |
| 6/30/2026 | 1,007 | 66 | 39 | 72 | 5 |
| 12/31/2025 | 946 | 62 | 41 | 71 | N/A |
| 9/30/2025 | 909 | 59 | 42 | 74 | N/A |
| 6/30/2025 | 872 | 57 | 43 | 77 | N/A |
| 3/31/2025 | 842 | 55 | 36 | 74 | N/A |
| 12/31/2024 | 812 | 52 | 30 | 71 | N/A |
| 9/30/2024 | 793 | 51 | 29 | 70 | N/A |
| 6/30/2024 | 774 | 50 | 28 | 69 | N/A |
| 3/31/2024 | 739 | 48 | 28 | 70 | N/A |
| 12/31/2023 | 703 | 45 | 29 | 71 | N/A |
| 9/30/2023 | 656 | 42 | 11 | 56 | N/A |
| 6/30/2023 | 609 | 39 | -6 | 41 | N/A |
| 3/31/2023 | 553 | 36 | -17 | 29 | N/A |
| 12/31/2022 | 497 | 33 | -29 | 18 | N/A |
| 9/30/2022 | 450 | 31 | -16 | 27 | N/A |
| 6/30/2022 | 402 | 28 | -4 | 35 | N/A |
| 3/31/2022 | 375 | 25 | 0 | 32 | N/A |
| 12/31/2021 | 348 | 23 | 5 | 29 | N/A |
| 9/30/2021 | 326 | 21 | 5 | 23 | N/A |
| 6/30/2021 | 304 | 19 | 5 | 16 | N/A |
| 3/31/2021 | 293 | 19 | 10 | 21 | N/A |
| 12/31/2020 | 282 | 18 | 14 | 26 | N/A |
| 9/30/2020 | 278 | 18 | 10 | 23 | N/A |
| 6/30/2020 | 274 | 18 | 6 | 20 | N/A |
| 3/31/2020 | 262 | 16 | 5 | 20 | N/A |
| 12/31/2019 | 251 | 15 | 4 | 19 | N/A |
| 9/30/2019 | 240 | 15 | N/A | 14 | N/A |
| 6/30/2019 | 229 | 15 | N/A | 10 | N/A |
| 3/31/2019 | 234 | 15 | N/A | 5 | N/A |
| 12/31/2018 | 239 | 15 | N/A | 0 | N/A |
| 9/30/2018 | 184 | 11 | N/A | 2 | N/A |
| 6/30/2018 | 129 | 7 | N/A | 5 | N/A |
| 6/30/2017 | 79 | 3 | N/A | 0 | N/A |
| 6/30/2016 | N/A | 4 | N/A | N/A | N/A |
애널리스트 향후 성장 전망
수입 대 저축률: MAD 의 연간 예상 수익 증가율(12.5%)이 saving rate(3.6%)보다 높습니다.
수익 vs 시장: MAD 의 연간 수익(12.5%)이 Australian 시장(12.1%)보다 빠르게 성장할 것으로 예상됩니다.
고성장 수익: MAD 의 수입은 증가할 것으로 예상되지만 상당히 증가하지는 않을 것입니다.
수익 대 시장: MAD 의 수익(연간 10.3%)이 Australian 시장(연간 6.3%)보다 빠르게 성장할 것으로 예상됩니다.
고성장 매출: MAD 의 수익(연간 10.3%)은 연간 20%보다 느리게 증가할 것으로 예상됩니다.
주당순이익 성장 예측
향후 자기자본이익률
미래 ROE: MAD의 자본 수익률은 3년 후 23%로 높을 것으로 예상됩니다.
성장 기업 찾아보기
기업 분석 및 재무 데이터 상태
| 데이터 | 최종 업데이트 (UTC 시간) |
|---|---|
| 기업 분석 | 2026/06/17 13:32 |
| 종가 | 2026/06/17 00:00 |
| 수익 | 2025/12/31 |
| 연간 수익 | 2025/06/30 |
데이터 소스
당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.
| 패키지 | 데이터 | 기간 | 미국 소스 예시 * |
|---|---|---|---|
| 기업 재무제표 | 10년 |
| |
| 분석가 컨센서스 추정치 | +3년 |
|
|
| 시장 가격 | 30년 |
| |
| 지분 구조 | 10년 |
| |
| 경영진 | 10년 |
| |
| 주요 개발 | 10년 |
|
* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.
별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.
분석 모델 및 스노우플레이크
이 보고서를 생성하는 데 사용된 분석 모델에 대한 자세한 내용은 당사의 Github 페이지에서 확인하실 수 있습니다. 또한 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공합니다.
Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.
산업 및 섹터 지표
산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.
분석가 소스
Mader Group Limited는 7명의 분석가가 다루고 있습니다. 이 중 5명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.
| 분석가 | 기관 |
|---|---|
| Aryan Norozi | Barrenjoey Markets Pty Limited |
| Hamish Murray | Bell Potter |
| Joseph House | Bell Potter |