ASX:BYI

Stock Analysis Report

Beyond International

Executive Summary

Beyond International Limited engages in the media and content businesses in Australia, North America, Europe, and internationally.

Snowflake

Fundamentals

Adequate balance sheet and overvalued.

Share Price & News

How has Beyond International's share price performed over time and what events caused price changes?


Latest Share Price and Events


Market Performance


7 Day Return

0%

BYI

1.2%

AU Entertainment

1.3%

AU Market


1 Year Return

28.7%

BYI

-2.2%

AU Entertainment

9.9%

AU Market

Return vs Industry: BYI exceeded the Australian Entertainment industry which returned -2.2% over the past year.

Return vs Market: BYI exceeded the Australian Market which returned 9.9% over the past year.


Share holder returns

BYIIndustryMarket
7 Day0%1.2%1.3%
30 Day2.0%2.0%-0.7%
90 Day21.2%4.4%-0.4%
1 Year28.7%28.7%1.1%-2.2%16.3%9.9%
3 Year-12.4%-17.6%-10.5%-18.5%35.8%17.6%
5 Year-7.4%-23.1%9.0%-7.4%51.9%17.8%

Price Volatility Vs. Market

How volatile is Beyond International's share price compared to the market and industry in the last 5 years?


Simply Wall St News

Valuation

Is Beyond International undervalued based on future cash flows and its price relative to the stock market?

2.25x

Price to Book (PB) ratio


Intrinsic Value Based on Future Cash Flows

Undervalued: Insufficient data to calculate BYI's fair value to establish if it is undervalued.

Significantly Undervalued: Insufficient data to calculate BYI's fair value to establish if it is undervalued.


Price Based on Earnings

PE vs Industry: BYI is unprofitable, so we can't compare its PE Ratio to the Entertainment industry average.

PE vs Market: BYI is unprofitable, so we can't compare its PE Ratio to the Australian market.


Price Based on Expected Growth

Low PEG Ratio: Insufficient data to calculate BYI's PEG Ratio to determine if it is good value.


Price Based on Value of Assets

PB vs Industry: BYI is good value based on its PB Ratio (2.2x) compared to the AU Entertainment industry average (2.4x).


Next Steps

Future Growth

How is Beyond International expected to perform in the next 1 to 3 years based on estimates from 0 analysts?

15.4%

Forecasted Media industry annual growth in earnings


In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as Beyond International has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.

This is quite a rare situation as 97% of companies covered by SimplyWall St do have past financial data.


Next Steps

Past Performance

How has Beyond International performed over the past 5 years?

-60.3%

Historical annual earnings growth


Earnings and Revenue History


Past Earnings Growth Analysis

Earnings Trend: BYI is unprofitable, and losses have increased over the past 5 years at a rate of -60.3% per year.

Accelerating Growth: Unable to compare BYI's earnings growth over the past year to its 5-year average as it is currently unprofitable

Earnings vs Industry: BYI is unprofitable, making it difficult to compare its past year earnings growth to the Entertainment industry (11.4%).


Return on Equity

High ROE: BYI has a negative Return on Equity (-9.28%), as it is currently unprofitable.


Return on Assets

ROA vs Industry: BYI is currently unprofitable, so its Return on Assets is negative.


Return on Capital Employed

ROCE Improving: BYI is currently unprofitable, so its Return on Capital Employed is negative.


Next Steps

Financial Health

How is Beyond International's financial position?


Financial Position Analysis

Short Term Liabilities: BYI's short term assets (A$43.2M) exceeds its short term liabilities (A$32.7M)

Long Term Liabilities: BYI's short term assets (43.2M) exceeds its long term liabilities (6.9M)


Debt to Equity History and Analysis

Debt Level: BYI's debt to equity ratio (0.2%) is considered satisfactory

Reducing Debt: Insufficient data to determine if BYI's debt to equity ratio has reduced over the past 5 years.

Debt Coverage: BYI's debt is well covered by operating cash flow (2834.3%).

Interest Coverage: Insufficient data to determine if BYI's interest payments on its debt are well covered by EBIT.


Balance Sheet

Inventory Level: BYI has a low level of unsold assets or inventory.

Debt Coverage by Assets: BYI's debt is covered by short term assets (assets are 644.940290x debt).


Next Steps

Dividend

What is Beyond International's current dividend yield, its reliability and sustainability?


Dividend Yield vs Market

company0%marketbottom25%2.5%markettop25%5.6%industryaverage1.6%forecastin3Yearsn/a

Current dividend yield vs market & industry


Dividend Yield and Payments Analysis

Notable Dividend: Unable to evaluate BYI's dividend yield against the bottom 25% of dividend payers, as the company has not reported any payouts.

High Dividend: Unable to evaluate BYI's dividend yield against the top 25% of dividend payers, as the company has not reported any payouts.

Stable Dividend: Insufficient data to determine if BYI's dividends per share have been stable in the past.

Growing Dividend: Insufficient data to determine if BYI's dividend payments have been increasing.


Current Payout to Shareholders

Dividend Coverage: BYI is not paying a notable dividend for .


Future Payout to Shareholders

Future Dividend Coverage: No need to calculate the sustainability of BYI's dividend in 3 years as they are not forecast to pay a notable one for the Australian market.


Next Steps

Management

What is the CEO of Beyond International's salary, the management and board of directors tenure and is there insider trading?

29.8yrs

Average board tenure


CEO

Mikael Borglund (63yo)

0yrs

Tenure

AU$861,173

Compensation

Mr. Mikael Borglund, B.Bus, CA, serves as the Chief Executive Officer of Beyond International Limited and has been its Managing Director since 1991. Mr. Borglund serves as a Managing Director of Beyond Fil ...


CEO Compensation Analysis

Compensation vs. Market: Mikael's total compensation ($USD586.35K) is above average for companies of similar size in the Australian market ($USD257.37K).

Compensation vs Earnings: Mikael's compensation has increased whilst the company is unprofitable.


Board Age and Tenure

29.8yrs

Average Tenure

63yo

Average Age

Experienced Board: BYI's board of directors are seasoned and experienced ( 29.8 years average tenure).


Insider Trading

Insider Buying: Insufficient data to determine if insiders have bought more shares than they have sold in the past 3 months.


Recent Insider Transactions

BuyAU$2,916,00014 Nov 18
Ian Ingram
EntityIndividual
Role
Chairman of the Board
Non-Executive Chairman
Shares2,700,000
Max PriceAU$1.08
SellAU$2,916,00014 Nov 18
Ian Ingram
EntityIndividual
Role
Chairman of the Board
Non-Executive Chairman
Shares2,700,000
Max PriceAU$1.08

Ownership Breakdown


Management Team

  • Mikael Borglund (63yo)

    MD, CEO & Executive Director

    • Tenure: 0yrs
    • Compensation: AU$861.17k
  • Phil Maddison

    General Manager of Home Entertainment

    • Tenure: 0yrs
    • Compensation: AU$391.24k
  • John Luscombe (60yo)

    GM of Productions & Executive VP

    • Tenure: 0yrs
    • Compensation: AU$1.07m
  • Munia Kanna-Konsek (60yo)

    Head of Sales - Beyond Distribution

    • Tenure: 16.3yrs
  • Peter Tehan (48yo)

    General Manager of Legal & Business Affairs

    • Tenure: 0yrs
    • Compensation: AU$261.31k
  • James Ward

    General Manager of Beyond D

    • Tenure: 0yrs
    • Compensation: AU$264.82k
  • Michael Murphy

    General Manager of Distribution

    • Tenure: 0yrs
    • Compensation: AU$359.06k
  • Jim Harper

    Head of Operations & Post Production - Beyond Distribution

    • Tenure: 0yrs
  • Sherry Fynbo

    Senior Vice President of USA

    • Tenure: 0yrs
  • Paul Wylie

    GM of Finance & Company Secretary

    • Tenure: 5.9yrs
    • Compensation: AU$297.00k

Board Members

  • Anthony Lee (61yo)

    Non-Executive Director

    • Tenure: 29.8yrs
    • Compensation: AU$60.00k
  • Ian Ingram (71yo)

    Non-Executive Chairman

    • Tenure: 33.1yrs
    • Compensation: AU$188.03k
  • Mikael Borglund (63yo)

    MD, CEO & Executive Director

    • Tenure: 0yrs
    • Compensation: AU$861.17k
  • Ian Robertson (63yo)

    Independent Non-Executive Director

    • Tenure: 14.1yrs
    • Compensation: AU$60.00k

Company Information

Beyond International Limited's company bio, employee growth, exchange listings and data sources


Key Information

  • Name: Beyond International Limited
  • Ticker: BYI
  • Exchange: ASX
  • Founded: 1984
  • Industry: Movies and Entertainment
  • Sector: Media
  • Market Cap: AU$63.177m
  • Shares outstanding: 61.34m
  • Website: https://www.beyond.com.au

Number of Employees


Location

  • Beyond International Limited
  • 109 Reserve Road
  • Artarmon
  • Sydney
  • New South Wales
  • 2064
  • Australia

Listings

TickerExchangePrimary SecuritySecurity TypeCountryCurrencyListed on
BYIASX (Australian Securities Exchange)YesOrdinary SharesAUAUDJan 1992

Biography

Beyond International Limited engages in the media and content businesses in Australia, North America, Europe, and internationally. It operates through TV Production and Copyright, Film and Television Distr ...


Company Analysis and Financial Data Status

All financial data provided by Standard & Poor's Capital IQ.
DataLast Updated (UTC time)
Company Analysis2019/10/14 10:32
End of Day Share Price2019/10/08 00:00
Earnings2019/06/30
Annual Earnings2019/06/30


Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

© 2018 SIMPLY WALL STREET PTY LTD, COMMUNITY DESIGN 2845206, US DESIGN PATENT #29/544/281, EUROPEAN DESIGN REGISTRATION #2845206, STANDARD & POOR’S FINANCIAL SERVICES LLC. ALL RIGHTS RESERVED.

Simply Wall Street Pty Ltd (ACN 600 056 611), is a Corporate Authorised Representative (Authorised Representative Number: 467183) of Sanlam Private Wealth Pty Ltd (AFSL No. 337927). Any advice contained in this website is general advice only and has been prepared without considering your objectives, financial situation or needs. You should not rely on any advice and/or information contained in this website and before making any investment decision we recommend that you consider whether it is appropriate for your situation and seek appropriate financial, taxation and legal advice. Please read our Financial Services Guide before deciding whether to obtain financial services from us.

Copyright © 2018, Standard & Poor’s Financial Services LLC. Reproduction of S&P Capital IQ in any form is prohibited except with the prior written permission of S&P. S&P does not guarantee the accuracy, adequacy, completeness or availability of any information and is not responsible for any errors or omissions, regardless of the cause or for the results obtained from the use of such information. S&P DISCLAIMS ANY AND ALL EXPRESS OR IMPLIED WARRANTIES, INCLUDING, BUT NOT LIMITED TO, ANY WARRANTIES OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR USE. In no event shall S&P be liable for any direct, indirect, special or consequential damages, costs, expenses, legal fees, or losses (including lost income or lost profit and opportunity costs) in connection with subscriber’s or others’ use of S&P Capital IQ. (2018)