• Markets
    • icon
  • Companies
TSI · ASX

Top Shelf International Holdings Ltd. (ASX:TSI)

AU$0.18

 0.0 (0.0%)
ASX:Live
01/12/2023 04:10:47 PM
HALO Ords HALO Consensus Value GROWTH AUS All-Consensus All-Companies
Consensus Score
/10
Recommend
Lock
Target Price
Lock
Deviation
Lock
Unlock Full Consensus Insights

TSI Overview

TSI Health Scores

Short Term

Mean Revision

Trend

Event

Halo Model

MQV

GARP

MQV Small

Valuation

Value

Consensus

Momentum

Price

Earnings

Growth

Earnings

Dividends

Quality

Capital Efficiency

Balance Sheet

About TSI

Website

Top Shelf International Holdings Ltd.

Telephone

61.3.8317.9990

Address

16-18 National Boulevard Campbellfield, Victoria (VIC) 3061

Description

Top Shelf International Holdings Ltd. manufactures and distributes non-alcoholic and alcoholic beverages. Its brands include NED & Grainshaker. The firm holds interest in Agave project. The company was founded by Drew Fairchild & Jason Redfern on June 7, 2013 and is headquartered in Campbellfield, Australia.

TSI Price Chart

Key Stats

Market Cap

AU$37.33M

PE

N/A

EV/EBITDA

N/A

Dividends Overview

DIV Yield

N/A

Franking

N/A

Ex Dividend Date (est.)

N/A

Market Data

52 weeks range

Low 0.14 - 1.41

Trade Value (12mth)

AU$11,139.00

1 week

12.5%

1 month

-10%

YTD

-85.37%

1 year

-86.21%

All time high

2.2516

Key Fundamentals

EPS 3 yr Growth

576.700%

EBITDA Margin

-103.90%

Operating Cashflow

-$28m

Free Cash Flow Return

-46.20%

ROIC

-80.70%

Interest Coverage

-6.10

Quick Ratio

0.20

Other Data

Shares on Issue (Fully Dilluted)

79m

HALO Sector

Staples

Next Company Report Date

28-Aug-24

Ex Dividend Date (est.)

N/A

Next Dividend Pay Date (est.)

N/A

Reporting Currency

AUD

Short Sell (% of issue)

0.00

TSI Announcements

Latest Announcements

Date Announcements

31 October 22

Change of Registry Address

×

Change of Registry Address

31 July 23

Quarterly Report and Appendix 4C

×

Quarterly Report and Appendix 4C

31 July 23

Top Shelf Announces Board Changes

×

Top Shelf Announces Board Changes

31 August 23

FY23 Appendix 4E and Annual Report

×

FY23 Appendix 4E and Annual Report

31 August 23

Appendix 4G and Corporate Governance Statement

×

Appendix 4G and Corporate Governance Statement

31 August 23

FY23 Results Presentation

×

FY23 Results Presentation

31 August 23

Response to ASX Query

×

Response to ASX Query

30 October 23

TSI announces Board Changes

×

TSI announces Board Changes

30 November 23

Appointment of Independent Expert

×

Appointment of Independent Expert

30 November 22

Chairman Address to Annual General Meeting

×

Chairman Address to Annual General Meeting

30 November 22

CEO Presentation to Annual General Meeting

×

CEO Presentation to Annual General Meeting

30 November 22

Results of Annual General Meeting

×

Results of Annual General Meeting

30 November 22

Change of Auditor

×

Change of Auditor

30 November 22

Amended Constitution

×

Amended Constitution

30 January 23

FY23 Q2 Quarterly Activities Report and Appendix 4C

×

FY23 Q2 Quarterly Activities Report and Appendix 4C

30 January 23

1H FY23 Business Performance Update

×

1H FY23 Business Performance Update

30 August 22

App 4E & FY22 Annual Report

×

App 4E & FY22 Annual Report

30 August 22

App 4G & Corporate Governance Statement

×

App 4G & Corporate Governance Statement

30 August 22

FY22 Results Presentation

×

FY22 Results Presentation

30 August 22

FY22 Results

×

FY22 Results

29 May 23

Capital Raise Investor Presentation

×

Capital Raise Investor Presentation

29 May 23

TSI Announces Capital Raising to Raise up to $40M

×

TSI Announces Capital Raising to Raise up to $40M

29 May 23

Reinstatement to Quotation

×

Reinstatement to Quotation

29 June 23

Becoming a substantial holder

×

Becoming a substantial holder

29 July 22

Quarterly Activities Report and Appendix 4C

×

Quarterly Activities Report and Appendix 4C

29 July 22

Brand Performance Presentation

×

Brand Performance Presentation

29 April 22

Appendix 4C and Quarterly Activities Report

×

Appendix 4C and Quarterly Activities Report

28 September 23

Change of Director's Interest Notice

×

Change of Director's Interest Notice

TSI Fundamentals

Per Share Records

Historical data

Forecasted data

AUD 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Per Share, Growth & Valuations
EPS (Basic) $ Lock Lock Lock Lock -0.21 -0.26 -0.64 Lock Lock Lock
EPS (Fully Diluted) $ Lock Lock Lock Lock -0.21 -0.26 -0.64 Lock Lock Lock
     Growth % Lock Lock Lock Lock -122.3 -22.6 -148.4 Lock Lock Lock
     PE X Lock Lock Lock Lock N/A N/A N/A Lock Lock Lock
     EV/EBITDA X Lock Lock Lock Lock N/A N/A N/A Lock Lock Lock
CFPS $ Lock Lock Lock Lock -0.29 -0.36 -0.55 Lock Lock Lock
FCFPS $ Lock Lock Lock Lock -0.44 -0.49 -0.47 Lock Lock Lock
     Growth % Lock Lock Lock Lock -172.3 -25.8 -54.7 Lock Lock Lock
     Yield % Lock Lock Lock Lock -25.6 -45.8 -246.4 Lock Lock Lock
DPS $ Lock Lock Lock Lock 0.00 0.00 0.00 Lock Lock Lock
     Growth % Lock Lock Lock Lock N/A N/A N/A Lock Lock Lock
     Yield % Lock Lock Lock Lock N/A N/A N/A Lock Lock Lock
     Payout Ratio % Lock Lock Lock Lock 0 0 0 Lock Lock Lock
BPS $ Lock Lock Lock Lock 0.85 0.85 0.27 Lock Lock Lock
BPS (Tangible) $ Lock Lock Lock Lock 0.81 0.81 0.24 Lock Lock Lock
     Growth % Lock Lock Lock Lock 175.7 0.9 -70.3 Lock Lock Lock
Shares Outstanding
Diluted m Lock Lock Lock Lock 51 64 76 Lock Lock Lock
Basic m Lock Lock Lock Lock 51 64 76 Lock Lock Lock

Financial Records

Historical data

Forecasted data

AUD 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Income Statement
Sales $m Lock Lock Lock Lock 19 25 28 Lock Lock Lock
     Growth % Lock Lock Lock Lock 149.5 32.0 9.0 Lock Lock Lock
Selling & General Expenses $m Lock Lock Lock Lock 15 29 34 Lock Lock Lock
Gross Income $m Lock Lock Lock Lock -1 5 4 Lock Lock Lock
     Growth % Lock Lock Lock Lock -46.6 849.4 -11.7 Lock Lock Lock
     Margin % Lock Lock Lock Lock -3.3 18.5 15.0 Lock Lock Lock
Cost of Goods Sold to Sales % Lock Lock Lock Lock 103 82 85 Lock Lock Lock
EBITDA $m Lock Lock Lock Lock -15 -24 -29 Lock Lock Lock
     Growth % Lock Lock Lock Lock -249.6 -56.4 -21.8 Lock Lock Lock
     Margin % Lock Lock Lock Lock -78.4 -93.0 -103.9 Lock Lock Lock
Depreciation & Amortisation $m Lock Lock Lock Lock 1 1 2 Lock Lock Lock
EBIT $m Lock Lock Lock Lock -16 -25 -30 Lock Lock Lock
     Growth % Lock Lock Lock Lock -209.1 -56.0 -23.1 Lock Lock Lock
     Margin % Lock Lock Lock Lock -82.5 -97.5 -110.2 Lock Lock Lock
Pretax Income $m Lock Lock Lock Lock -14 -22 -34 Lock Lock Lock
Income Taxes $m Lock Lock Lock Lock -3 -5 14 Lock Lock Lock
Net Income $m Lock Lock Lock Lock -11 -16 -48 Lock Lock Lock
     Growth % Lock Lock Lock Lock -122.3 -53.1 -193.8 Lock Lock Lock
     Margin % Lock Lock Lock Lock -56.0 -65.0 -175.3 Lock Lock Lock
Cash Flow Statement
Net Operating Cash Flow $m Lock Lock Lock Lock -17 -25 -28 Lock Lock Lock
Capital Expenditures $m Lock Lock Lock Lock 6 7 8 Lock Lock Lock
Net Investing Cash Flow $m Lock Lock Lock Lock -5 -6 -8 Lock Lock Lock
Net Financing Cash Flow $m Lock Lock Lock Lock 30 42 18 Lock Lock Lock
Free Cash Flow $m Lock Lock Lock Lock -22 -32 -35 Lock Lock Lock
     Growth % Lock Lock Lock Lock -78.6 -41.5 -11.9 Lock Lock Lock
     Margin % Lock Lock Lock Lock -1.2 -1.3 -1.3 Lock Lock Lock
Franking Balance $m Lock Lock Lock Lock N/A N/A 0 Lock Lock Lock
Balance Sheet
Cash & Short-Term Investments $m Lock Lock Lock Lock 9 20 3 Lock Lock Lock
Total Assets $m Lock Lock Lock Lock 81 111 79 Lock Lock Lock
Long Term Debt $m Lock Lock Lock Lock 21 30 7 Lock Lock Lock
Net Debt $m Lock Lock Lock Lock 12 11 37 Lock Lock Lock
Total Liabilities $m Lock Lock Lock Lock 37 50 57 Lock Lock Lock
Equity $m Lock Lock Lock Lock 43 61 23 Lock Lock Lock
Invested Capital Lock Lock Lock Lock 64 90 29 Lock Lock Lock
     Growth % Lock Lock Lock Lock 90.3 40.9 -67.7 Lock Lock Lock
Return Ratios
Return on Assets % Lock Lock Lock Lock -13.3 -14.8 -60.8 Lock Lock Lock
Return on Equity % Lock Lock Lock Lock -24.8 -27.2 -213.0 Lock Lock Lock
Return on Total Capital % Lock Lock Lock Lock -30.5 -31.5 -39.4 Lock Lock Lock
Return on Invested Capital % Lock Lock Lock Lock -21.9 -21.2 -80.7 Lock Lock Lock
Cash Flow Return on Invested Capital % Lock Lock Lock Lock -34.7 -32.5 -46.2 Lock Lock Lock

Ratios Records

Historical data

Forecasted data

AUD 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Leverage
Interest Cover X Lock Lock Lock Lock -5.4 -9.1 -6.1 Lock Lock Lock
Debt to EBITDA X Lock Lock Lock Lock -0.8 -0.5 -1.3 Lock Lock Lock
Net Debt to Equity % Lock Lock Lock Lock 28.4 18.0 163.1 Lock Lock Lock
Liquidity
Current Ratio X Lock Lock Lock Lock 2.1 2.7 0.4 Lock Lock Lock
Quick Ratio X Lock Lock Lock Lock 1.5 1.9 0.2 Lock Lock Lock
Cash & ST Inv/Current Assets % Lock Lock Lock Lock 34.6 50.6 13.9 Lock Lock Lock
CFO/Current Liabilities % Lock Lock Lock Lock -128.4 -168.4 -57.5 Lock Lock Lock
Balance Sheet Efficiency
Receivables Turnover X Lock Lock Lock Lock 3.2 3.2 5.3 Lock Lock Lock
Inventory Turnover X Lock Lock Lock Lock 3.7 2.2 1.9 Lock Lock Lock
Working Capital Turnover X Lock Lock Lock Lock 1.4 1.0 0.0 Lock Lock Lock
Payables Turnover X Lock Lock Lock Lock 49.1 36.3 34.1 Lock Lock Lock
Asset Turnover X Lock Lock Lock Lock 0.2 0.2 0.3 Lock Lock Lock
Du Pont
Asset Turnover X Lock Lock Lock Lock 0.2 0.2 0.3 Lock Lock Lock
x Pretax Margin % Lock Lock Lock Lock -72.5 -85.9 -122.8 Lock Lock Lock
= Pretax Return on Assets % Lock Lock Lock Lock -17.2 -19.6 -42.6 Lock Lock Lock
x Tax Rate Complement (1-Tax Rate) % Lock Lock Lock Lock N/A N/A 0.0 Lock Lock Lock
Return on Assets % Lock Lock Lock Lock -13.3 -14.8 -60.8 Lock Lock Lock
x Equity Multiplier (Assets/Equity) % Lock Lock Lock Lock 1.9 1.8 3.5 Lock Lock Lock
Return on Equity % Lock Lock Lock Lock -24.8 -27.2 -213.0 Lock Lock Lock
x Earnings Retention (1-Payout) % Lock Lock Lock Lock 100.0 100.0 100.0 Lock Lock Lock
= Reinvestment Rate (%) % Lock Lock Lock Lock -24.8 -27.2 -213.0 Lock Lock Lock
Operating Cycle
Days of Inventory on Hand Days Lock Lock Lock Lock 99.4 165.6 189.7 Lock Lock Lock
+ Days of Sales Outstanding Days Lock Lock Lock Lock 113.0 113.6 69.1 Lock Lock Lock
Operating Cycle Days Lock Lock Lock Lock 212.4 279.2 258.9 Lock Lock Lock
- Days of Payables Outstanding Days Lock Lock Lock Lock 107.2 138.8 134.0 Lock Lock Lock
Net Operating Cycle Days Lock Lock Lock Lock 105.2 140.4 124.9 Lock Lock Lock

Dividends

Key Stats

Ex Dividend Date (est.)

N/A

DIV Yield

N/A

Franking Level

N/A

DPSg

0.00%

Quality Yield

Lock

Falling Divs over next 2

Lock

Values and Recommendations

Key Stats

Consensus Score

Lock

Recommendation

Lock

EPS 1 month Change

Lock

Quality Yield

Lock

Falling Divs over next 2

Lock

Halo Consensus Score

Lock Chart

PEG Ratio

Lock Chart

Consensus EPS Revisions

Lock Chart

Short selling

Key Stats

Percent of Issue

0.00%

Value ($M)

0

Prior Change

N/A

7 Day Change

N/A

1 Month Change

N/A

3 Month Change

N/A

Discover
Short-selling
Opportunities

Access data on short interest, stock performance, and potential short-selling candidates across various markets to make informed decisions and optimize your trading strategies.

TSI Shortsell

Frequently Asked Questions

The current share price of Top Shelf International Holdings Ltd. (TSI:ASX) is AU$0.18.
The 52-week high share price for Top Shelf International Holdings Ltd. (TSI:ASX) is AU$1.41.
The 52-week low share price for Top Shelf International Holdings Ltd. (TSI:ASX)? is AU$0.14.
Top Shelf International Holdings Ltd. (TSI:ASX) does not pay a dividend.
Top Shelf International Holdings Ltd. (TSI:ASX) does not pay a dividend.
Top Shelf International Holdings Ltd. (TSI:ASX) has a franking level of 0%.
Top Shelf International Holdings Ltd. (TSI:ASX) is classified in the Staples.
The current P/E ratio for Top Shelf International Holdings Ltd. (TSI:ASX) is .
halo-logo-inverted-rgb@72ppi-1
Login
Products
Company
Important

Get the latest insights and hot tips delivered right to your inbox

Apple Store
Google Play

HALO Technologies Pty Ltd ABN 54 623 830 866 is a Corporate Authorised Representative No 1261916 of Macrovue Pty Ltd ABN 98 600 022 679 AFSL 484264. Macrovue Pty Ltd is a wholly owned subsidiary of HALO Technologies Pty Ltd.