ASX:BYI

Stock Analysis Report

NOT FOR DISTRIBUTION
Header cover image

Beyond International

Executive Summary

Beyond International Limited, together with its subsidiaries, engages in the media and content businesses in Australia, North America, Europe, and internationally. More Details


Snowflake Analysis

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

Stable Share Price: BYI has not had significant price volatility in the past 3 months.


Market Performance


7 Day Return

-6.9%

BYI

-1.3%

AU Entertainment

-0.4%

AU Market


1 Year Return

-47.8%

BYI

-29.1%

AU Entertainment

-7.0%

AU Market

Return vs Industry: BYI underperformed the Australian Entertainment industry which returned -29.1% over the past year.

Return vs Market: BYI underperformed the Australian Market which returned -7% over the past year.


Shareholder returns

BYIIndustryMarket
7 Day-6.9%-1.3%-0.4%
30 Day2.9%-1.4%4.3%
90 Day-11.5%17.5%4.3%
1 Year-47.8%-47.8%-28.1%-29.1%-3.8%-7.0%
3 Year-14.3%-14.3%-31.4%-36.4%17.0%2.3%
5 Year-49.4%-54.6%-41.3%-48.8%42.9%14.3%

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 compared to its fair value and its price relative to the market?

1.6x

Price to Book (PB) ratio


Share Price vs. Fair Value

Below Fair Value: BYI (A$0.54) is trading above our estimate of fair value (A$0)

Significantly Below Fair Value: BYI is trading above our estimate of fair value.


Price To Earnings Ratio

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

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


Price to Earnings Growth Ratio

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


Price to Book Ratio

PB vs Industry: BYI is good value based on its PB Ratio (1.6x) compared to the AU Entertainment industry average (3.6x).


Next Steps

Future Growth

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

35.7%

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?

-54.8%

Historical annual earnings growth


Earnings and Revenue History

Quality Earnings: BYI is currently unprofitable.

Growing Profit Margin: BYI is currently unprofitable.


Past Earnings Growth Analysis

Earnings Trend: BYI is unprofitable, and losses have increased over the past 5 years at a rate of 54.8% 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 (9.2%).


Return on Equity

High ROE: BYI has a negative Return on Equity (-28.82%), as it is currently unprofitable.


Next Steps

Financial Health

How is Beyond International's financial position?


Financial Position Analysis

Short Term Liabilities: BYI's short term assets (A$54.5M) exceed its short term liabilities (A$50.5M).

Long Term Liabilities: BYI's short term assets (A$54.5M) exceed its long term liabilities (A$3.5M).


Debt to Equity History and Analysis

Debt Level: BYI's debt to equity ratio (21.4%) 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 (54.2%).

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


Balance Sheet


Next Steps

Dividend

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


Dividend Yield vs Market

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

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


Stability and Growth of Payments

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 the Australian market.


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

How experienced are the management team and are they aligned to shareholders interests?

12.1yrs

Average management tenure


CEO

Mikael Borglund (64 yo)

29.75yrs

Tenure

AU$831,154

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 ($USD591.11K) is above average for companies of similar size in the Australian market ($USD277.57K).

Compensation vs Earnings: Mikael's compensation has been consistent with company performance over the past year.


Leadership Team

NamePositionTenureCompensationOwnership
Mikael Borglund
MD, CEO & Executive Director29.75yrsAU$831.15k5.11%
A$ 1.7m
Paul Wylie
GM of Finance & Company Secretary6.92yrsAU$298.35k0.0033%
A$ 1.1k
Peter Tehan
General Manager of Legal & Business Affairsno dataAU$270.94k0.12%
A$ 40.5k
John Luscombe
GM of Productions & Executive VP no dataAU$806.80k0.45%
A$ 147.7k
Michael Murphy
Executive Director – Ireland0.25yrAU$362.31kno data
James Ward
General Manager of Beyond Dno dataAU$259.16kno data
Munia Kanna-Konsek
Head of Sales - Beyond Distribution17.25yrsno datano data
Jim Harper
Head of Operations & Post Production - Beyond Distributionno datano datano data
Sherry Fynbo
Senior Vice President of USAno datano datano data
Joanne Azzopardi
Senior Vice President of Sales & Acquisitions - Australiano datano datano data
Marzena Czubowicz
Senior Vice President of Sales - Western Europeno datano datano data
Jenny O'Shea
Head of Production Operations & Businessno datano datano data

12.1yrs

Average Tenure

61yo

Average Age

Experienced Management: BYI's management team is seasoned and experienced (12.1 years average tenure).


Board Members

NamePositionTenureCompensationOwnership
Mikael Borglund
MD, CEO & Executive Director29.75yrsAU$831.15k5.11%
A$ 1.7m
Hsien Lee
Non-Executive Director30.75yrsAU$45.00k8.93%
A$ 3.0m
Ian Ingram
Non-Executive Chairman34.08yrsAU$94.01k21.93%
A$ 7.3m
Ian Robertson
Non-Executive Director14.75yrsAU$45.00k0.18%
A$ 59.4k

30.8yrs

Average Tenure

64yo

Average Age

Experienced Board: BYI's board of directors are seasoned and experienced ( 30.8 years average tenure).


Ownership

Who are the major shareholders and have insiders been buying or selling?


Insider Trading Volume

Insider Buying: BYI insiders have bought more shares than they have sold in the past 3 months.


Recent Insider Transactions

Ownership Breakdown

Dilution of Shares: Shareholders have not been meaningfully diluted in the past year.


Top Shareholders

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$33.122m
  • 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, together with its subsidiaries, engages in the media and content businesses in Australia, North America, Europe, and internationally. The company operates through four divisio ...


Company Analysis and Financial Data Status

All financial data provided by Standard & Poor's Capital IQ.
DataLast Updated (UTC time)
Company Analysis2020/10/24 10:37
End of Day Share Price2020/10/22 00:00
Earnings2020/06/30
Annual Earnings2020/06/30


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.