RE:Ccord China cup
EARNINGS SUMMARY: FYE Jun 2013A 2014A 2015E 2016E Revenue (000s): $97,263 $116,131 $231,886 $259,502 EBITDA (000s): $23,434 $37,030 $79,501 $100,008 EBITDA Margin %: 24.1% 31.9% 34.3% 38.5% EV/EBITDA (x): 47.1 34.1 17.6 13.5 EPS /shr: $0.10 $0.11 $0.30 $0.43 P/E (x): 99.2 83.9 31.5 22.2 FCF (Ex working capital) /shr: ($0.01) $0.08 $0.32 $0.45 P/FCF (x): -798.6 120.8 29.8 21.0