OTC: ANZBY - Australia and New Zealand Banking Group Limited

Yield per half year: +3.74%
Dividend yield: +6.17%
Sector: Financials

Reporting Australia and New Zealand Banking Group Limited

Capitalization

IFRS
Reporting Annual Quarterly
2004 2005 2006 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 LTM 5 year average CAGR 5
Капитализация, млрд $
185.56 186.88 74.97 60.67 2.58 0.222 39.05 58.46 52.27 47.7 30.52 82.53
Выручка, млрд $
30.29 13.98 20.69 21.28 18.18 18.39 18.3 17.83 19.25 19.66 18.39 1.15
Чистая прибыль, млрд $
6.35 5.26 5.71 6.41 6.4 5.95 3.58 6.16 7.12 7.14 5.84 2.16
EV, млрд $
238.24 211.79 166.97 51.5 80.76 87.19 119.64 -16.26
EBIT, млрд $
9.16 12.19 9.22 3.67 4.12 5.08 25.3 15.79 14.29 18.79 15.85 29.90
EBITDA, млрд $
4.11 9.42 7.68 8.21 10.03 10.27 26.17 17.19 15.37 19.8 17.76 14.03
Баланс стоимость, млрд $
42.56 42.99 40.18 57.82 58.96 59.24 60.78 61.29 63.67 65.91 62.18 2.16
FCF, млрд $
23.97 10.57 -4.55 52.28 43.82 20.18 24.46 13.81
Операционный денежный поток, млрд $
16.45 4.93 15.08 -12.29 -6.86 -1.64 -4.55 52.28 43.82 20.18 22.02 -265.20
Операционная прибыль, млрд $
8.58 9.46 10.8 10.35 10.86 7.49 8.18 0.8016 0.4017 0.1762 3.41 -52.76
Операционные расходы, млрд $
8.51 6.49 0.6715 0.768 0.3456 8.99 9.15 8.86 9.48 7.37 93.93
CAPEX, млрд $
0.4418 0.6256 0.3056 0.3108 0.3314 0.3326 0.3233 0.2253 0.337 0.156 0.2748 -14.05


Balance sheet

IFRS
Reporting Annual Quarterly
2000 2004 2005 2006 2007 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 LTM 5 year average CAGR 5
Наличность, млрд $
46.13 40.17 29.77 48.58 59.54 60.96 80.66 141.89 157.53 293.54 100.12 21.48
Short Term Investments $
5.28 8.6 19.3 22.69 6.14 8.46 35.66 37.96 1.1 0.4949 16.73 -43.32
Long term investments $
208.81 35.5 34.47 150.23 161.17 159.81 132.59 146.47 168.52 213.75 164.23 5.99
Total Receivables $
18.5 0.367 0.3194 0.0088 0.03 0.268 6.16 6.38 6 5.21 4.80 81.03
Total Current Assets $
169.23 160.9 15.45 198.68 250.54 267.18 316.98 252.11 311.68 279.70 4.46
Чистые активы, млрд $
2.02 1.91 1.56 2.21 1.97 1.83 1.92 3.01 2.73 2.43 2.38 5.84
Активы, млрд $
656.73 674.58 624.67 914.87 897.33 942.62 981.14 1 042.29 978.86 1 085.73 1006.13 2.87
Short Term Debt $
0.0559 15.97 15.72 6.81 8.73 21.7 11.81 9.14 11.64 6.06
Long Term Debt $
68.25 79.24 78.97 83.09 58.27 113.04 17.71 121.18 129.69 119.67 100.26 1.15
Задолженность, млрд $
614.12 631.52 584.41 856.94 838.25 883.24 920.34 980.99 915.18 1 019.33 943.82 2.91
Чистый долг, млрд $
74.88 80.4 80.54 49.85 -15.15 -23.53 34.42 -178.21
Долг, млрд $
53.65 98.81 65.08 121.77 39.41 139.05 141.5 128.81 219.22 219.22 133.60 40.95
Interest income $
29.95 29.12 30.33 31.08 24.43 19.53 23.61 25.80 -4.89
Расходы на обслуживание долга $
15.81 16.74 10.38 5.37 8.74 11.41 -11.18
Чист. проц. доходы, млрд $
15.1 14.96 14.51 14.34 14.05 14.16 14.87 14.39 0.49
Goodwill $
2.77 4.51 3.23 4.73 4.45 3.44 3.47 3.26 3.09 2.91 3.23 -3.29
Амортизация, млрд $
0.871 1.39 1.09 1.01 1.09 3.77
Себестоимость, млрд $
17.12 16.9 19.61 20.39 15.93 14.59 0 0 0 0 17.48 -2.90
Товарно материальные запасы $
0.026 0 0 0 0.0260 0.00


Share

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
EPS 2.31 1.78 2.63 2.9 2.14 3.38 1.02 1.16 1.58 1.58 1.86 -5.89
Цена акции ао 21.84 22.34 17.05 17.23 17.5 20.21 16.05 16.08 16.08 16.08 17.18 -1.68
Число акций ао, млн 5190.17 6308.68 7922.7 3911.58 2649.09 125.03 11.94 2835.44 2819.16 2985.71 1755.46 88.63
FCF/акцию 9.05 84.51 -381.17 18.44 15.54 6.76 -51.1840 -39.66


Efficiency

IFRS
Reporting Annual Quarterly
2006 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 14.78 13.09 9.87 10.87 10.8 9.79 5.84 9.68 10.8 10.98 19.76 9.38 0.00
ROA, % 0.9417 0.842 0.624 0.7139 0.679 0.6067 0.3432 0.6295 0.6557 0.69 4.95 0.5828 -0.70
ROIC, % 6.29 6.28 5.93 6.84 7.51 5.72 10.97 0.16 5.15 3.39 7.36 5.08 -9.93
ROS, % 30.1 35.21 32.38 19.54 34.55 36.98 36.32 36.32 36.32 36.32 26.82 36.10 1.00
ROCE, % 62.08 9.12 7.11 8.59 41.62 25.77 22.44 28.3 0 0 9.68 25.34 26.93
Ebit margin, % 0 0
Рентаб EBITDA, % 54.97 39.66 47.13 56.52 142.34 93.89 86.2 102.87 0 0 21.90 96.36 12.72
Чистая рентаб, % 20.97 37.63 27.59 30.1 35.21 32.38 19.54 34.55 36.98 36.21 26.83 31.73 0.99
Operation Margin, % 35.84 53.58 39.52 3.77 2.21 0.9581 0 0 0 0 14.48 20.01 -55.28
Доходность FCF, % 39.51 410.05 -2049.76 133.9 74.95 38.6 -278.4520 -37.66


Coefficients

IFRS
Reporting Annual Quarterly
2005 2006 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
29.21 35.53 13.13 9.47 0.4026 0.0373 10.92 9.49 7.34 10.06 19.24 5.64 78.72
P/BV
4.32 4.65 1.3 1.03 0.0435 0.0037 0.6371 0.9183 0.7931 1.07 2.36 0.4791 78.72
P/S
6.13 13.37 3.62 2.85 0.1418 0.0121 2.13 3.28 2.72 3.9 4.64 1.66 80.54
P/FCF
2.53 0.2439 -0.0488 0.7468 1.33 2.59 0 0 0 0 2.29 0.9724 60.40
E/P
0.1056 2.48 26.82 0.0916 0.1054 0.1362 0.1497 0.1497 0.1497 0.1497 87.84 0.1381 7.27
EV/EBIT
0 0 0
EV/EBITDA
18.32 16.3 11.14 7.98 16.2 2.27 10.23 3.09 5.07 15.82 -127.06 7.30 47.45
EV/S
7.87 15.15 8.07 2.42 4.39 4.76 0 0 0 0 4.03 6.96 -20.67
EV/FCF
2.15 -17.75 1.67 0 0 0 9.29 -4.6433 -8.08
Debt/EBITDA
5.41 7.5 0 0 0 0 -176.21 6.46 17.74
Netdebt/Ebitda
-3.08 6 3.08 2.9 -0.9856 -1.19 0 0 0 0 240.99 1.96 -172.36
Debt/Ratio
0.1331 0.0439 0.94 0.1442 0.1236 0.94 0 0 0 0 0.12 0.4383 84.56
Debt/Equity
2.11 0.6684 14.91 2.33 2.1 16.01 0 0 0 0 11.24 7.20 88.74
Debt/Net Income
15.55 12.37 21.33 6.15 23.77 36.01 30.7 30.7 30.7 30.7 18.05 30.38 5.25
PEG
3.03 3.03 3.03 0.00
Бета
0.79 0 0 0 0 -0.75 0.7900 0.00
Индекс Альтмана
-0.61 -0.57 0.1299 0.158 0.0423 0.0829 0 0 0 0 40.56 -0.0314 -168.00


Dividends

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
3.01 3.34 2.64 4.56 4.39 4.56 4.47 2.86 2.83 3.78 3.70 -3.68
Дивиденд
1.34 1.18 1.21 1.16 1.11 0.4421 1.04 1.11 1.18 0.99 0.9764 1.23
Див доход, ао, %
5.68 6.15 5.3 5.62 5.97 3.21 5.02 6.37 6.88 6.17 6.73 5.49 2.88
Дивиденды / прибыль, %
52.63 50.22 79.94 68.47 71.3 75.1 79.98 45.99 53.15 59.95 47.94 65.10 -5.71


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual
2022 CAGR 5
Персонал, чел
39529 0.00