August, FY25 update:
So 92% revenue growth yoy with guidance of more than 15% for FY26. Given 72% work on hand is datacentres you would think some reversion is inevitable (work on hand reduced from 220m in May to 200m in June), but there still 358m in open datacentre tenders. Check out their customers, impressive list (microsoft, amazon, defence, alibaba, etc).
Sure price has 10x since start of 2024 (and up lots since I looked at it), but revenue has grown with that and these guys have executed wonderfully,

NPAT Margin only slightly improved to 5.3% from 4.9% yoy but they did pay themselves an extra 3m (not complaining and there hasn't been much dilution) and they say their cost base can support 350m of revenue. Overall, base case seems relatively conservative for FY26. It's still a cyclical business, H1FY26 may present as high margin and good exit point.
Note, I really should look into working capital and inventory - it's important for this kind of business.
bear case, 10% revenue growth, 5% NPAT margin, pe of 12 => $1.58
base case, 15% revenue growth, 5.5% NPAT margin, pe of 20 => $2.78
bull case, 20% revenue growth, 6% NPAT margin, pe of 30 => $5.63
weighing equally gives $3.22.
Feb, H1FY25 update:
This is a tough one, >100% revenue growth from H1FY24 to H1FY25 - this can't continue, but what could it be? Highly uncertain, but there lies the opportunity!
Assuming 20% revenue growth to FY29, 7% PBT margin, PE 15x gives EPS of 15 cps and $3.66, discounting back 5% gives 3.01.
Forward PE if 260m FY25 achieves @ 2.09 is 18, assume you would get multiple expansion if achieved but shouldn't rely on this. cf. IPG @ PE ~17 which has stagnant growth, similar revenue but higher margins.
Downside risk, I worry margins won't be stable, e.g. 5% PBT gives $2.10 ~ pretty much current price.