Subscribe

Mader Group Limited (MAD.AX)

AUD7.63 -0.01 (-0.13%)
AU ASX Consumer Cyclical Personal Products & Services
Address Hkew Alpha Building 6105
Perth, WA, AU
CEO Justin Nuich
IPO 2019-10-01
ISIN AU0000056269

Explore sections of this company profile

Description

Mader Group Limited, a contracting company, provides specialist technical services in the mining, energy, and industrial sectors in Australia, North America, and internationally. The company offers fabrication and line boring; electrical services; and maintenance and support services for mobile, fixed, and coal handling processing plants. It also provides Infrastructure solutions for defence, utilities, and construction maintenance services. In addition, the company offers maintenance services for rail, road transport, marine and preventative equipment, and heavy haulage. Further, the company provides in-field and power generation assets technical support, major overhauls and repairs, training of maintenance teams, and ancillary services. Mader Group Limited was founded in 2005 and is headquartered in Perth, Australia.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
AUD7.63 -0.01 (-0.13%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
134.0K
Beta
0.89
Float Shares
60.67M
Free Float %
29.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.12% -0.48% +11.30% +0.48% +3.33% +9.84% +37.21% +54.43% +840.45% +634.21% +634.21%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
7.63
DCF (Levered) 3.95 -48.2%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 75% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 2 -1
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
16.48
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Personal Products & Services: +6.6%
    +12.6% Q4'25: +29.6% (vs Q4'23)
  • EPS growth Personal Products & Services: +19.6%
    +12.5% Q4'25: +27.3% (vs Q4'23)
  • FCF margin FCF growth · Personal Products & Services: +11.7%
    +6.6% Q4'25: +3.3% (vs Q4'23)
  • EBIT margin Personal Products & Services: +10.5%
    +9.6% Q4'25: +8.8% (vs Q4'23)
  • ROIC Personal Products & Services: +6.9%
    +26.4% Q4'25: +48.1% (vs Q4'23)
  • Share dilution Personal Products & Services: +0.0%
    -0.3% Q4'25: +0.3% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Personal Products & Services: 0.59×
    0.36× Q4'25: 0.16× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.87) × ERP
WACC = 98% × Ke + 2% × Kd (9.9%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 7.63
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Jun 2020
actual
Jun 2021
actual
Jun 2022
actual
Jun 2023
actual
Jun 2024
actual
Jun 2025
actual
Jun 2026
5 Rev. Ana.
5 EPS Ana.
Jun 2027
5 Rev. Ana.
5 EPS Ana.
Jun 2028
5 Rev. Ana.
5 EPS Ana.
Jun 2029
2 Rev. Ana.
1 EPS Ana.
Revenue
273.55M
est: 274.50M (-0.3%)
304.30M
est: 303.50M (+0.3%)
402.08M
est: 402.10M (0.0%)
608.79M
est: 608.79M (+0.0%)
774.47M
est: 774.47M (+0.0%)
872.20M
est: 881.95M (-1.1%)
1.01B
1.00B – 1.01B
+14.2% YoY
1.12B
1.08B – 1.15B
+11.1% YoY
1.22B
1.21B – 1.23B
+9.0% YoY
1.37B
1.34B – 1.40B
+12.5% YoY
EBITDA
32.20M
est: 34.09M (-5.6%)
35.73M
est: 37.69M (-5.2%)
50.89M
est: 49.94M (+1.9%)
75.09M
est: 75.60M (-0.7%)
99.23M
est: 40.09M (+147.5%)
109.53M
est: 109.50M (+0.0%)
125.14M
124.37M – 125.75M
+14.3% YoY
139.06M
134.03M – 143.21M
+11.1% YoY
151.54M
150.67M – 152.41M
+9.0% YoY
170.48M
166.74M – 173.56M
+12.5% YoY
EBIT
25.60M
est: 26.63M (-3.9%)
28.21M
est: 29.43M (-4.2%)
41.30M
est: 39.00M (+5.9%)
58.14M
est: 59.04M (-1.5%)
74.70M
est: 44.63M (+67.4%)
84.00M
est: 85.52M (-1.8%)
97.72M
97.12M – 98.20M
+14.3% YoY
108.60M
104.67M – 111.84M
+11.1% YoY
118.34M
117.67M – 119.02M
+9.0% YoY
133.14M
130.21M – 135.54M
+12.5% YoY
Net Income
17.50M
est: 18.56M (-5.7%)
19.34M
est: 20.67M (-6.4%)
27.95M
est: 28.00M (-0.2%)
38.51M
est: 38.51M (+0.0%)
50.42M
est: 50.42M (+0.0%)
57.15M
est: 59.76M (-4.4%)
65.99M
65.75M – 69.93M
+10.4% YoY
79.48M
77.86M – 81.10M
+20.4% YoY
88.53M
85.44M – 91.62M
+11.4% YoY
96.68M
93.92M – 98.95M
+9.2% YoY
SGA
28.16M
est: 30.81M (-8.6%)
31.82M
est: 34.06M (-6.6%)
43.65M
est: 45.13M (-3.3%)
80.15M
est: 68.33M (+17.3%)
89.66M
est: 48.25M (+85.8%)
87.87M
est: 98.97M (-11.2%)
113.10M
112.40M – 113.65M
+14.3% YoY
125.68M
121.14M – 129.43M
+11.1% YoY
136.96M
136.18M – 137.74M
+9.0% YoY
154.08M
150.70M – 156.86M
+12.5% YoY
EPS
0.09
est: 0.09 (-0.6%)
0.10
est: 0.10 (-1.3%)
0.14
est: 0.13 (+5.5%)
0.19
est: 0.18 (+4.3%)
0.25
est: 0.24 (+5.0%)
0.27
est: 0.29 (-5.3%)
0.32
0.31 – 0.33
+12.0% YoY
0.37
0.37 – 0.38
+17.5% YoY
0.42
0.41 – 0.43
+11.6% YoY
0.46
0.45 – 0.47
+9.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-28 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-27 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-26 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-25 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-22 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-21 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-20 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-19 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-18 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-15 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-14 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-13 A- 4/5 3/5 5/5 5/5 3/5 3/5 1/5
2026-05-12 A- 4/5 3/5 5/5 5/5 3/5 3/5 1/5
2026-05-11 A- 4/5 3/5 5/5 5/5 3/5 3/5 1/5
2026-05-08 A- 4/5 3/5 5/5 5/5 3/5 3/5 1/5
2026-05-07 A- 4/5 3/5 5/5 5/5 3/5 3/5 1/5
2026-05-06 A- 4/5 3/5 5/5 5/5 3/5 3/5 1/5
2026-05-05 A- 4/5 3/5 5/5 5/5 3/5 3/5 1/5
2026-05-04 A- 4/5 3/5 5/5 5/5 3/5 3/5 1/5
2026-05-01 B+ 3/5 3/5 5/5 5/5 2/5 3/5 1/5
2026-04-30 B+ 3/5 3/5 5/5 5/5 2/5 3/5 1/5
2026-04-29 B+ 3/5 3/5 5/5 5/5 2/5 3/5 1/5
2026-04-28 B+ 3/5 3/5 5/5 5/5 2/5 3/5 1/5
2026-04-27 B+ 3/5 3/5 5/5 5/5 2/5 3/5 1/5
2026-04-24 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-23 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-22 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-21 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-20 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-17 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-16 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
158.54M
OE per share TTM
0.75
Owner's Yield
9.33%
Maintenance CapEx ratio
8.03%
Maint CapEx / Avg PPE
15.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 19 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Vanguard MSCI Australian Small Companies Index ETF VSO.AX 0.07% 594.8K 0.30%
2 iShares Edge MSCI Australia Multifactor ETF AUMF.AX 0.07% 73.0K 0.30%
3 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.05% 235.2K 0.48%
4 WisdomTree International SmallCap Dividend Fund DLS 0.05% 514.9K 0.58%
5 WisdomTree International Equity Fund DWM 0.02% 139.9K 0.48%
6 Avantis International Small Cap Equity ETF AVDS 0.01% 41.5K 0.30%
7 iShares Currency Hedged MSCI EAFE Small-Cap ETF HSCZ 0.01% 16.7K 0.83%
8 iShares MSCI EAFE Small-Cap ETF SCZ 0.01% 1.01M 0.40%
9 iShares Core MSCI Pacific ETF IPAC 0.00% 80.7K 0.09%
10 State Street SPDR Portfolio MSCI Global Stock Market ETF SPGM 0.00% 41.5K 0.09%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
21.5K
Shares Outstanding
203.46M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Justin Nuich Chief Executive Officer & Executive Director 1M male
John Greville Group Chief Operating Officer & President of North American Operations 920.3K male
Paul Hegarty Chief Financial Officer 833.3K male
Patrick Conway Executive Director & Director of Emerging Businesses 509.5K male
Luke Benjamin Mader Founder & Executive Chairman 201.8K male
Sarah Wilson Company Secretary female
Martin Devine Chief Financial Officer of North American Operations male
Martin Willard Chief Operating Officer of Australia
Rick Dillon President of Canada Operations
Charlotte Wagner General Manager of HR & Training female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits