25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Bendigo And Adelaide Bank Ltd
Buy, Hold or Sell?

Let's analyze Bendigo And Adelaide Bank Ltd together

I guess you are interested in Bendigo And Adelaide Bank Ltd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Bendigo And Adelaide Bank Ltd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Bendigo And Adelaide Bank Ltd

I send you an email if I find something interesting about Bendigo And Adelaide Bank Ltd.

1. Quick Overview

1.1. Quick analysis of Bendigo And Adelaide Bank Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Bendigo And Adelaide Bank Ltd? (30 sec.)

How much money do you get?

How much money do you get?
A$1.33
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
A$10.61
Expected worth in 1 year
A$11.66
How sure are you?
100.0%

+ What do you gain per year?

Total Gains per Share
A$3.16
Return On Investment
23.8%

For what price can you sell your share?

Current Price per Share
A$13.29
Expected price per share
A$12.40 - A$13.65
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Bendigo And Adelaide Bank Ltd (5 min.)




Live pricePrice per Share (EOD)
A$13.29
Intrinsic Value Per Share
A$-68.76 - A$-1.11
Total Value Per Share
A$-58.15 - A$9.50

2.2. Growth of Bendigo And Adelaide Bank Ltd (5 min.)




Is Bendigo And Adelaide Bank Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$4.4b$4.2b$114.9m2.6%

How much money is Bendigo And Adelaide Bank Ltd making?

Current yearPrevious yearGrowGrow %
Making money$341.8m$311.7m$30.1m8.8%
Net Profit Margin29.3%13.6%--

How much money comes from the company's main activities?

2.3. Financial Health of Bendigo And Adelaide Bank Ltd (5 min.)




2.4. Comparing to competitors in the Banks - Regional industry (5 min.)




  Industry Rankings (Banks - Regional)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Bendigo And Adelaide Bank Ltd?

Welcome investor! Bendigo And Adelaide Bank Ltd's management wants to use your money to grow the business. In return you get a share of Bendigo And Adelaide Bank Ltd.

First you should know what it really means to hold a share of Bendigo And Adelaide Bank Ltd. And how you can make/lose money.

Speculation

The Price per Share of Bendigo And Adelaide Bank Ltd is A$13.29. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Bendigo And Adelaide Bank Ltd.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Bendigo And Adelaide Bank Ltd, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is A$10.61. Based on the TTM, the Book Value Change Per Share is A$0.26 per quarter. Based on the YOY, the Book Value Change Per Share is A$0.02 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is A$0.53 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Bendigo And Adelaide Bank Ltd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 A$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per Share
Usd Eps0.523.9%0.523.9%0.473.5%0.433.2%0.453.4%
Usd Book Value Change Per Share0.161.2%0.161.2%0.010.1%0.110.8%0.110.9%
Usd Dividend Per Share0.332.5%0.332.5%0.282.1%0.241.8%0.261.9%
Usd Total Gains Per Share0.503.7%0.503.7%0.292.2%0.352.6%0.372.8%
Usd Price Per Share7.21-7.21-5.39-5.85-6.40-
Price to Earnings Ratio13.98-13.98-11.44-14.53-14.86-
Price-to-Total Gains Ratio14.52-14.52-18.84-22.07-21.58-
Price to Book Ratio1.08-1.08-0.83-0.92-1.05-
Price-to-Total Gains Ratio14.52-14.52-18.84-22.07-21.58-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share8.336817
Number of shares119
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.330.24
Usd Book Value Change Per Share0.160.11
Usd Total Gains Per Share0.500.35
Gains per Quarter (119 shares)59.0641.21
Gains per Year (119 shares)236.25164.84
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
11587822611450155
2316156462229101320
3474234698343151485
4632313934458202650
57913911170572252815
69494691406687302980
7110754716428013531145
8126562518789154031310
91423703211410304541475
101581782235011445041640

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%34.00.00.0100.0%
Book Value Change Per Share1.00.00.0100.0%3.00.00.0100.0%4.01.00.080.0%7.03.00.070.0%29.05.00.085.3%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%34.00.00.0100.0%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%33.01.00.097.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Bendigo And Adelaide Bank Ltd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.2620.2620%0.017+1469%0.169+55%0.183+43%
Book Value Per Share--10.61110.6110%10.349+3%10.108+5%9.763+9%
Current Ratio--0.0550.0550%0.188-70%2.945-98%2.645-98%
Debt To Asset Ratio--0.9280.9280%0.9300%0.928+0%0.926+0%
Debt To Equity Ratio--12.95912.9590%13.375-3%12.852+1%12.476+4%
Dividend Per Share--0.5290.5290%0.439+21%0.383+38%0.411+29%
Enterprise Value---81649334570.700-81649334570.7000%-79258807842.310-3%-74588103058.320-9%-65845480667.576-19%
Eps--0.8220.8220%0.751+10%0.688+19%0.710+16%
Ev To Ebitda Ratio---89.823-89.8230%-1789.138+1892%-343.945+283%-280.607+212%
Ev To Sales Ratio---43.874-43.8740%-21.762-50%-32.643-26%-35.742-19%
Free Cash Flow Per Share---8.966-8.9660%8.573-205%0.872-1128%-0.318-96%
Free Cash Flow To Equity Per Share---9.586-9.5860%8.059-219%0.475-2117%0.601-1694%
Gross Profit Margin--0.9560.9560%0.943+1%0.927+3%0.927+3%
Intrinsic Value_10Y_max---1.108--------
Intrinsic Value_10Y_min---68.757--------
Intrinsic Value_1Y_max--0.662--------
Intrinsic Value_1Y_min---3.119--------
Intrinsic Value_3Y_max--1.399--------
Intrinsic Value_3Y_min---12.694--------
Intrinsic Value_5Y_max--1.426--------
Intrinsic Value_5Y_min---25.835--------
Market Cap7513036456.320-1%7616865429.3007616865429.3000%5686292157.690+34%6066436941.680+26%6175889332.324+23%
Net Profit Margin--0.2930.2930%0.136+115%0.200+47%0.241+21%
Operating Margin--0.4280.4280%-0.016+104%0.108+298%0.092+365%
Operating Ratio---1.213-1.2130%0.099-1320%-0.135-89%0.228-633%
Pb Ratio1.253+14%1.0831.0830%0.830+30%0.922+18%1.050+3%
Pe Ratio16.165+14%13.97613.9760%11.441+22%14.531-4%14.860-6%
Price Per Share13.290+14%11.49011.4900%8.590+34%9.330+23%10.201+13%
Price To Free Cash Flow Ratio-1.482-16%-1.282-1.2820%1.002-228%2.759-146%6.604-119%
Price To Total Gains Ratio16.797+14%14.52214.5220%18.845-23%22.068-34%21.580-33%
Quick Ratio---0.025-0.0250%0.113-122%2.819-101%3.840-101%
Return On Assets--0.0060.0060%0.005+10%0.005+14%0.005+3%
Return On Equity--0.0770.0770%0.073+7%0.068+14%0.073+6%
Total Gains Per Share--0.7910.7910%0.456+74%0.552+43%0.593+33%
Usd Book Value--4412428200.0004412428200.0000%4297444110.000+3%4108601718.000+7%3731356044.063+18%
Usd Book Value Change Per Share--0.1640.1640%0.010+1469%0.106+55%0.115+43%
Usd Book Value Per Share--6.6566.6560%6.492+3%6.341+5%6.125+9%
Usd Dividend Per Share--0.3320.3320%0.275+21%0.240+38%0.258+29%
Usd Enterprise Value---51218627576.200-51218627576.2000%-49719050159.481-3%-46789117048.484-9%-41304870022.770-19%
Usd Eps--0.5160.5160%0.471+10%0.432+19%0.445+16%
Usd Free Cash Flow---3728483010.000-3728483010.0000%3559990230.000-205%359856918.000-1136%-88480665.000-98%
Usd Free Cash Flow Per Share---5.624-5.6240%5.378-205%0.547-1128%-0.199-96%
Usd Free Cash Flow To Equity Per Share---6.014-6.0140%5.055-219%0.298-2117%0.377-1694%
Usd Market Cap4712927769.050-1%4778059683.8004778059683.8000%3567011070.519+34%3805475893.516+26%3874135378.167+23%
Usd Price Per Share8.337+14%7.2087.2080%5.389+34%5.853+23%6.399+13%
Usd Profit--341878500.000341878500.0000%311768100.000+10%281896074.000+21%271231974.000+26%
Usd Revenue--1167405300.0001167405300.0000%2284626600.000-49%1523134584.000-23%1222739433.000-5%
Usd Total Gains Per Share--0.4960.4960%0.286+74%0.346+43%0.372+33%
 EOD+3 -5MRQTTM+0 -0YOY+25 -155Y+24 -1610Y+24 -16

3.3 Fundamental Score

Let's check the fundamental score of Bendigo And Adelaide Bank Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1516.165
Price to Book Ratio (EOD)Between0-11.253
Net Profit Margin (MRQ)Greater than00.293
Operating Margin (MRQ)Greater than00.428
Quick Ratio (MRQ)Greater than1-0.025
Current Ratio (MRQ)Greater than10.055
Debt to Asset Ratio (MRQ)Less than10.928
Debt to Equity Ratio (MRQ)Less than112.959
Return on Equity (MRQ)Greater than0.150.077
Return on Assets (MRQ)Greater than0.050.006
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Bendigo And Adelaide Bank Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5052.982
Ma 20Greater thanMa 5013.208
Ma 50Greater thanMa 10013.234
Ma 100Greater thanMa 20012.633
OpenGreater thanClose13.300
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Bendigo And Adelaide Bank Ltd

Bendigo and Adelaide Bank Limited engages in the provision of banking and other financial services to retail customers and small to medium sized businesses in Australia. The company operates through Consumer, Business and Agribusiness, and Corporate segments. It offers a range of products and services, including personal and business banking, financial planning, commercial mortgages and unsecured loans, investment products, insurance, and superannuation. The company also provides retail banking products and services; home loans for the mortgage broker and mortgage manager market; rural bank products and services; wealth management services; investments and funds management services, commercial loans, access to funeral bonds, estates and trusts management services, and corporate trustee and custodial services; and banking products and services to agribusiness participants. It operates under the Bendigo Bank, AdelaideBank, Rural Bank, Community Bank, Up, Leveraged, Sandhurst Trustees, Community Enterprise Foundation, Homesafe Solutions, and Allance Bank brands. The company was founded in 1858 and is headquartered in Bendigo, Australia.

Fundamental data was last updated by Penke on 2025-01-18 17:04:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is unable to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Bendigo And Adelaide Bank Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Bendigo And Adelaide Bank Ltd to the Banks - Regional industry mean.
  • A Net Profit Margin of 29.3% means that $0.29 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Bendigo And Adelaide Bank Ltd:

  • The MRQ is 29.3%. The company is making a huge profit. +2
  • The TTM is 29.3%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ29.3%TTM29.3%0.0%
TTM29.3%YOY13.6%+15.6%
TTM29.3%5Y20.0%+9.3%
5Y20.0%10Y24.1%-4.2%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ29.3%40.2%-10.9%
TTM29.3%31.4%-2.1%
YOY13.6%28.8%-15.2%
5Y20.0%24.7%-4.7%
10Y24.1%21.4%+2.7%
4.3.1.2. Return on Assets

Shows how efficient Bendigo And Adelaide Bank Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Bendigo And Adelaide Bank Ltd to the Banks - Regional industry mean.
  • 0.6% Return on Assets means that Bendigo And Adelaide Bank Ltd generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Bendigo And Adelaide Bank Ltd:

  • The MRQ is 0.6%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.6%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.6%TTM0.6%0.0%
TTM0.6%YOY0.5%+0.1%
TTM0.6%5Y0.5%+0.1%
5Y0.5%10Y0.5%-0.1%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6%0.2%+0.4%
TTM0.6%0.2%+0.4%
YOY0.5%0.2%+0.3%
5Y0.5%0.2%+0.3%
10Y0.5%0.2%+0.3%
4.3.1.3. Return on Equity

Shows how efficient Bendigo And Adelaide Bank Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Bendigo And Adelaide Bank Ltd to the Banks - Regional industry mean.
  • 7.7% Return on Equity means Bendigo And Adelaide Bank Ltd generated $0.08 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Bendigo And Adelaide Bank Ltd:

  • The MRQ is 7.7%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 7.7%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ7.7%TTM7.7%0.0%
TTM7.7%YOY7.3%+0.5%
TTM7.7%5Y6.8%+1.0%
5Y6.8%10Y7.3%-0.5%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ7.7%2.8%+4.9%
TTM7.7%2.5%+5.2%
YOY7.3%2.7%+4.6%
5Y6.8%2.4%+4.4%
10Y7.3%2.7%+4.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Bendigo And Adelaide Bank Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Bendigo And Adelaide Bank Ltd is operating .

  • Measures how much profit Bendigo And Adelaide Bank Ltd makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Bendigo And Adelaide Bank Ltd to the Banks - Regional industry mean.
  • An Operating Margin of 42.8% means the company generated $0.43  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Bendigo And Adelaide Bank Ltd:

  • The MRQ is 42.8%. The company is operating very efficient. +2
  • The TTM is 42.8%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ42.8%TTM42.8%0.0%
TTM42.8%YOY-1.6%+44.4%
TTM42.8%5Y10.8%+32.1%
5Y10.8%10Y9.2%+1.6%
4.3.2.2. Operating Ratio

Measures how efficient Bendigo And Adelaide Bank Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of -1.21 means that the operating costs are $-1.21 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Bendigo And Adelaide Bank Ltd:

  • The MRQ is -1.213.
  • The TTM is -1.213.
Trends
Current periodCompared to+/- 
MRQ-1.213TTM-1.2130.000
TTM-1.213YOY0.099-1.312
TTM-1.2135Y-0.135-1.078
5Y-0.13510Y0.228-0.362
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Bendigo And Adelaide Bank Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Bendigo And Adelaide Bank Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Banks - Regional industry mean).
  • A Current Ratio of 0.06 means the company has $0.06 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Bendigo And Adelaide Bank Ltd:

  • The MRQ is 0.055. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.055. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.055TTM0.0550.000
TTM0.055YOY0.188-0.132
TTM0.0555Y2.945-2.890
5Y2.94510Y2.645+0.300
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.0552.176-2.121
YOY0.1882.383-2.195
5Y2.9451.117+1.828
10Y2.64511.601-8.956
4.4.3.2. Quick Ratio

Measures if Bendigo And Adelaide Bank Ltd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Bendigo And Adelaide Bank Ltd to the Banks - Regional industry mean.
  • A Quick Ratio of -0.02 means the company can pay off $-0.02 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Bendigo And Adelaide Bank Ltd:

  • The MRQ is -0.025. The company is unable to pay all its short-term debts with the most liquid assets. -2
  • The TTM is -0.025. The company is unable to pay all its short-term debts with the most liquid assets. -2
Trends
Current periodCompared to+/- 
MRQ-0.025TTM-0.0250.000
TTM-0.025YOY0.113-0.137
TTM-0.0255Y2.819-2.844
5Y2.81910Y3.840-1.021
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM-0.025-0.015-0.010
YOY0.1132.384-2.271
5Y2.8190.682+2.137
10Y3.84017.526-13.686
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Bendigo And Adelaide Bank Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Bendigo And Adelaide Bank Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Bendigo And Adelaide Bank Ltd to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.93 means that Bendigo And Adelaide Bank Ltd assets are financed with 92.8% credit (debt) and the remaining percentage (100% - 92.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Bendigo And Adelaide Bank Ltd:

  • The MRQ is 0.928. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.928. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.928TTM0.9280.000
TTM0.928YOY0.930-0.002
TTM0.9285Y0.928+0.001
5Y0.92810Y0.926+0.002
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9280.915+0.013
TTM0.9280.724+0.204
YOY0.9300.326+0.604
5Y0.9280.761+0.167
10Y0.9260.847+0.079
4.5.4.2. Debt to Equity Ratio

Measures if Bendigo And Adelaide Bank Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Bendigo And Adelaide Bank Ltd to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 1,295.9% means that company has $12.96 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Bendigo And Adelaide Bank Ltd:

  • The MRQ is 12.959. The company is unable to pay all its debts with equity. -1
  • The TTM is 12.959. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ12.959TTM12.9590.000
TTM12.959YOY13.375-0.416
TTM12.9595Y12.852+0.107
5Y12.85210Y12.476+0.376
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ12.95910.715+2.244
TTM12.9598.867+4.092
YOY13.3753.978+9.397
5Y12.8529.345+3.507
10Y12.47611.610+0.866
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Bendigo And Adelaide Bank Ltd generates.

  • Above 15 is considered overpriced but always compare Bendigo And Adelaide Bank Ltd to the Banks - Regional industry mean.
  • A PE ratio of 13.98 means the investor is paying $13.98 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Bendigo And Adelaide Bank Ltd:

  • The EOD is 16.165. Based on the earnings, the company is fair priced.
  • The MRQ is 13.976. Based on the earnings, the company is underpriced. +1
  • The TTM is 13.976. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD16.165MRQ13.976+2.189
MRQ13.976TTM13.9760.000
TTM13.976YOY11.441+2.535
TTM13.9765Y14.531-0.555
5Y14.53110Y14.860-0.329
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD16.1654.000+12.165
MRQ13.9764.277+9.699
TTM13.9764.718+9.258
YOY11.4415.611+5.830
5Y14.5319.054+5.477
10Y14.8609.531+5.329
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Bendigo And Adelaide Bank Ltd:

  • The EOD is -1.482. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -1.282. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -1.282. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-1.482MRQ-1.282-0.201
MRQ-1.282TTM-1.2820.000
TTM-1.282YOY1.002-2.283
TTM-1.2825Y2.759-4.040
5Y2.75910Y6.604-3.846
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD-1.4822.415-3.897
MRQ-1.2822.582-3.864
TTM-1.282-0.320-0.962
YOY1.0020.514+0.488
5Y2.7590.452+2.307
10Y6.6040.106+6.498
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Bendigo And Adelaide Bank Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • A PB ratio of 1.08 means the investor is paying $1.08 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Bendigo And Adelaide Bank Ltd:

  • The EOD is 1.253. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.083. Based on the equity, the company is underpriced. +1
  • The TTM is 1.083. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.253MRQ1.083+0.170
MRQ1.083TTM1.0830.000
TTM1.083YOY0.830+0.253
TTM1.0835Y0.922+0.161
5Y0.92210Y1.050-0.129
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD1.2530.452+0.801
MRQ1.0830.483+0.600
TTM1.0830.350+0.733
YOY0.8300.182+0.648
5Y0.9220.620+0.302
10Y1.0500.894+0.156
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Bendigo And Adelaide Bank Ltd.

4.8.2. Funds holding Bendigo And Adelaide Bank Ltd

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2020-10-31Vanguard International Stock Index-Total Intl Stock Indx1.45000005-7686727--
2020-12-31Vanguard Tax Managed Fund-Vanguard Developed Markets Index Fund0.64-3405236--
2021-02-28iShares International Select Dividend ETF0.62-3287938--
2021-01-31DFA International Small Cap Value Portfolio0.47999998-2549468--
2021-02-28iShares Core MSCI EAFE ETF0.43-2269707--
2021-02-28iShares MSCI EAFE Small Cap ETF0.43-2269619--
2021-01-31DFA Asia Pacific Small Company Series0.37-1970481--
2021-01-31DFA International Core Equity Portfolio0.34-1824383--
2021-02-28JP Morgan ETF Tr-BetaBuilders Developed Asia ex-Japan ETF0.19-983066--
2020-10-31Vanguard Intl Equity Index Fds-FTSE All World ex U.S. Index Fund0.18000001-938075--
Total 5.1300000402718470000.0%
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2020-06-302021-06-302022-06-302023-06-302024-06-30
Net Debt  4,204,8003,748,8007,953,6002,281,30010,234,900-3,403,5006,831,400-8,719,100-1,887,700
Inventory  -1,480,700-4,324,800-5,805,5002,343,700-3,461,800-3,735,700-7,197,5008,316,2001,118,700



5.2. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in AUD. All numbers in thousands.

Summary
Total Assets98,187,900
Total Liabilities91,153,900
Total Stockholder Equity7,034,000
 As reported
Total Liabilities 91,153,900
Total Stockholder Equity+ 7,034,000
Total Assets = 98,187,900

Assets

Total Assets98,187,900
Total Current Assets2,523,100
Long-term Assets95,664,800
Total Current Assets
Cash And Cash Equivalents 1,887,700
Short-term Investments -3,484,300
Net Receivables 477,900
Inventory 1,118,700
Other Current Assets 2,523,100
Total Current Assets  (as reported)2,523,100
Total Current Assets  (calculated)2,523,100
+/-0
Long-term Assets
Property Plant Equipment 141,800
Goodwill 1,527,500
Long Term Investments 10,968,700
Intangible Assets 382,300
Long-term Assets Other 82,644,500
Long-term Assets  (as reported)95,664,800
Long-term Assets  (calculated)95,664,800
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities45,499,800
Long-term Liabilities43,694,100
Total Stockholder Equity7,034,000
Total Current Liabilities
Short-term Debt 2,440,900
Accounts payable 476,000
Other Current Liabilities 45,023,800
Total Current Liabilities  (as reported)45,499,800
Total Current Liabilities  (calculated)47,940,700
+/- 2,440,900
Long-term Liabilities
Long-term Liabilities  (as reported)43,694,100
Long-term Liabilities  (calculated)0
+/- 43,694,100
Total Stockholder Equity
Common Stock5,231,300
Retained Earnings 1,762,000
Accumulated Other Comprehensive Income 40,700
Total Stockholder Equity (as reported)7,034,000
Total Stockholder Equity (calculated)7,034,000
+/-0
Other
Capital Stock5,231,300
Cash and Short Term Investments 1,887,700
Common Stock Shares Outstanding 662,913
Current Deferred Revenue-476,000
Liabilities and Stockholders Equity 98,187,900
Net Debt -1,887,700
Net Invested Capital 17,694,000
Net Working Capital -42,976,700
Short Long Term Debt Total 11,057,600



5.3. Balance Sheets Structured

Currency in AUD. All numbers in thousands.

 Trend2024-06-302023-06-302022-06-302021-06-302020-06-302019-06-302018-06-302017-06-302016-06-302015-06-302014-06-302013-06-302012-06-302011-06-302010-06-302009-06-302008-06-302007-06-302006-06-302005-06-302004-06-302003-06-302002-06-302001-06-302000-06-301999-06-301998-06-301997-06-301996-06-301995-06-301994-06-301993-06-301992-06-301991-06-30
> Total Assets 
662,949
930,431
1,268,698
1,369,615
1,553,983
1,890,248
2,629,312
3,170,923
4,204,239
4,913,356
6,981,517
7,967,725
9,256,626
11,284,500
13,262,100
15,196,100
17,001,600
48,110,900
47,114,200
52,120,800
54,927,600
57,237,800
60,282,200
65,062,900
66,028,800
68,572,700
71,415,500
71,439,800
72,435,300
76,014,300
86,577,200
95,239,600
98,479,700
98,187,900
98,187,90098,479,70095,239,60086,577,20076,014,30072,435,30071,439,80071,415,50068,572,70066,028,80065,062,90060,282,20057,237,80054,927,60052,120,80047,114,20048,110,90017,001,60015,196,10013,262,10011,284,5009,256,6267,967,7256,981,5174,913,3564,204,2393,170,9232,629,3121,890,2481,553,9831,369,6151,268,698930,431662,949
   > Total Current Assets 
676,078
1,129,513
1,285,007
1,497,981
1,630,640
1,891,767
2,569,561
3,120,713
4,139,900
4,844,079
6,863,567
7,846,536
315,076
321,100
3,040,400
479,800
470,800
2,137,700
2,084,900
2,542,100
5,269,400
6,101,700
1,935,200
958,600
1,197,300
1,281,900
1,274,400
1,320,400
1,142,600
1,501,600
7,411,500
3,895,000
8,960,500
2,523,100
2,523,1008,960,5003,895,0007,411,5001,501,6001,142,6001,320,4001,274,4001,281,9001,197,300958,6001,935,2006,101,7005,269,4002,542,1002,084,9002,137,700470,800479,8003,040,400321,100315,0767,846,5366,863,5674,844,0794,139,9003,120,7132,569,5611,891,7671,630,6401,497,9811,285,0071,129,513676,078
       Cash And Cash Equivalents 
1,236
18,997
20,943
27,122
27,052
23,115
76,537
36,697
98,504
210,752
329,404
354,605
288,449
315,100
324,100
479,800
329,100
1,608,600
1,148,000
1,040,200
670,600
561,000
677,700
958,600
1,197,300
1,281,900
1,274,400
1,320,400
1,142,600
1,226,700
5,521,600
3,157,800
6,683,900
1,887,700
1,887,7006,683,9003,157,8005,521,6001,226,7001,142,6001,320,4001,274,4001,281,9001,197,300958,600677,700561,000670,6001,040,2001,148,0001,608,600329,100479,800324,100315,100288,449354,605329,404210,75298,50436,69776,53723,11527,05227,12220,94318,9971,236
       Short-term Investments 
80,219
87,221
58,516
48,348
116,628
2,557
227,337
473,243
529,717
2,499
61,395
71,945
23,307
-6,000
-3,000
83,700
40,100
80,400
115,600
641,700
643,300
687,300
672,200
691,500
782,700
956,200
1,045,000
1,148,900
1,083,300
2,285,300
-7,000
-7,200
-1,824,200
-3,484,300
-3,484,300-1,824,200-7,200-7,0002,285,3001,083,3001,148,9001,045,000956,200782,700691,500672,200687,300643,300641,700115,60080,40040,10083,700-3,000-6,00023,30771,94561,3952,499529,717473,243227,3372,557116,62848,34858,51687,22180,219
       Net Receivables 
0
50,816
72,357
89,873
7,453
5,381
62,484
112,014
142,108
80,858
0
0
0
0
2,713,300
66,900
101,600
443,800
473,500
596,500
399,900
487,300
585,300
704,400
331,600
318,900
294,300
311,000
355,300
254,000
283,900
304,000
513,600
477,900
477,900513,600304,000283,900254,000355,300311,000294,300318,900331,600704,400585,300487,300399,900596,500473,500443,800101,60066,9002,713,300000080,858142,108112,01462,4845,3817,45389,87372,35750,8160
       Other Current Assets 
585,930
963,015
1,122,060
1,311,909
1,429,706
1,839,758
2,178,479
2,654,672
3,509,225
4,172,175
6,528,412
7,484,363
0
0
0
6,300
7,300
24,400
38,800
21,700
17,100
5,459,200
24,000
203,000
211,900
7,762,700
6,979,100
5,980,900
1,457,800
1,501,600
7,411,500
3,895,000
8,960,500
2,523,100
2,523,1008,960,5003,895,0007,411,5001,501,6001,457,8005,980,9006,979,1007,762,700211,900203,00024,0005,459,20017,10021,70038,80024,4007,3006,3000007,484,3636,528,4124,172,1753,509,2252,654,6722,178,4791,839,7581,429,7061,311,9091,122,060963,015585,930
   > Long-term Assets 
39,766
44,835
52,783
52,632
50,701
49,327
59,751
50,210
64,339
69,277
117,950
121,189
1,360,142
1,462,900
1,836,400
2,252,200
2,560,000
5,406,900
6,301,000
6,601,000
7,063,900
7,002,600
7,971,200
1,601,200
1,679,300
1,725,400
1,741,600
1,719,900
1,748,700
74,512,700
79,165,700
91,344,600
89,519,200
95,664,800
95,664,80089,519,20091,344,60079,165,70074,512,7001,748,7001,719,9001,741,6001,725,4001,679,3001,601,2007,971,2007,002,6007,063,9006,601,0006,301,0005,406,9002,560,0002,252,2001,836,4001,462,9001,360,142121,189117,95069,27764,33950,21059,75149,32750,70152,63252,78344,83539,766
       Property Plant Equipment 
27,847
32,560
37,136
37,736
36,315
35,343
36,106
31,679
28,529
31,992
42,399
49,007
53,519
56,600
58,000
81,100
154,900
113,500
115,900
103,600
99,900
69,000
63,400
96,800
98,800
90,700
77,800
69,900
63,100
252,300
205,900
179,600
166,200
141,800
141,800166,200179,600205,900252,30063,10069,90077,80090,70098,80096,80063,40069,00099,900103,600115,900113,500154,90081,10058,00056,60053,51949,00742,39931,99228,52931,67936,10635,34336,31537,73637,13632,56027,847
       Goodwill 
9,530
2,745
6,117
5,366
4,856
4,454
14,115
9,001
26,471
28,136
66,593
63,414
59,350
55,300
66,500
65,000
64,200
1,429,500
1,433,000
1,446,100
1,446,100
1,360,100
1,368,400
1,368,400
1,442,300
1,442,300
1,442,300
1,442,300
1,440,300
1,440,300
1,437,500
1,527,500
1,527,500
1,527,500
1,527,5001,527,5001,527,5001,437,5001,440,3001,440,3001,442,3001,442,3001,442,3001,442,3001,368,4001,368,4001,360,1001,446,1001,446,1001,433,0001,429,50064,20065,00066,50055,30059,35063,41466,59328,13626,4719,00114,1154,4544,8565,3666,1172,7459,530
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
799,100
730,300
7,682,900
6,997,700
6,126,300
6,929,500
7,341,200
3,952,700
10,584,700
7,823,600
10,968,700
10,968,7007,823,60010,584,7003,952,7007,341,2006,929,5006,126,3006,997,7007,682,900730,300799,10000000000000000000000000
       Intangible Assets 
2,389
9,530
9,530
9,530
9,530
9,530
23,645
18,531
35,810
37,285
75,551
72,182
67,927
63,700
79,000
24,600
29,500
1,460,400
1,598,900
1,641,600
1,654,700
188,100
149,800
136,000
138,200
192,400
221,500
207,700
245,300
1,564,600
1,631,900
1,808,300
1,841,900
382,300
382,3001,841,9001,808,3001,631,9001,564,600245,300207,700221,500192,400138,200136,000149,800188,1001,654,7001,641,6001,598,9001,460,40029,50024,60079,00063,70067,92772,18275,55137,28535,81018,53123,6459,5309,5309,5309,5309,5302,389
       Earning Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,241,200
7,985,700
7,217,500
6,363,600
7,350,800
7,542,100
5,177,100
0
0
0
0005,177,1007,542,1007,350,8006,363,6007,217,5007,985,7007,241,200000000000000000000000000
       Other Assets 
-52,895
-243,917
-69,092
-180,998
-127,358
-50,846
2,569,561
3,120,713
4,139,900
4,844,079
6,863,567
7,846,536
7,581,408
9,500,500
8,385,300
12,464,100
13,970,800
40,566,300
38,728,300
42,977,700
42,594,300
44,133,500
50,375,800
62,503,100
63,152,200
65,565,400
68,399,500
68,399,500
69,544,000
72,965,300
79,217,800
90,098,000
89,787,700
0
089,787,70090,098,00079,217,80072,965,30069,544,00068,399,50068,399,50065,565,40063,152,20062,503,10050,375,80044,133,50042,594,30042,977,70038,728,30040,566,30013,970,80012,464,1008,385,3009,500,5007,581,4087,846,5366,863,5674,844,0794,139,9003,120,7132,569,561-50,846-127,358-180,998-69,092-243,917-52,895
> Total Liabilities 
607,032
849,921
1,156,235
1,252,887
1,426,828
1,745,670
2,490,259
3,021,232
3,961,150
4,624,999
6,558,720
7,473,298
8,703,916
10,608,100
12,513,000
14,296,600
15,986,600
44,840,900
43,995,500
48,240,400
50,972,500
53,020,100
55,848,200
60,096,400
61,087,100
63,457,400
65,989,900
65,819,500
66,803,700
70,216,100
80,223,700
88,527,700
91,629,000
91,153,900
91,153,90091,629,00088,527,70080,223,70070,216,10066,803,70065,819,50065,989,90063,457,40061,087,10060,096,40055,848,20053,020,10050,972,50048,240,40043,995,50044,840,90015,986,60014,296,60012,513,00010,608,1008,703,9167,473,2986,558,7204,624,9993,961,1503,021,2322,490,2591,745,6701,426,8281,252,8871,156,235849,921607,032
   > Total Current Liabilities 
80,219
87,221
58,516
48,348
116,628
2,557
164,853
376,493
329,428
380,294
5,751
71,766
91,262
88,700
106,200
140,000
54,700
11,750,000
10,277,800
9,406,100
8,792,100
6,834,400
6,766,600
882,800
677,800
510,100
544,300
462,700
508,800
970,800
576,500
49,289,000
47,701,500
45,499,800
45,499,80047,701,50049,289,000576,500970,800508,800462,700544,300510,100677,800882,8006,766,6006,834,4008,792,1009,406,10010,277,80011,750,00054,700140,000106,20088,70091,26271,7665,751380,294329,428376,493164,8532,557116,62848,34858,51687,22180,219
       Short-term Debt 
50,820
104,945
14,850
20,264
27,050
2,557
42,564
230,789
267,237
380,294
5,751
7,568
23,307
0
0
0
40,100
11,356,100
9,974,500
9,042,800
8,381,800
6,411,000
6,400,600
5,517,800
5,745,400
3,822,500
4,480,200
3,544,800
842,600
588,800
210,900
1,969,600
4,264,900
2,440,900
2,440,9004,264,9001,969,600210,900588,800842,6003,544,8004,480,2003,822,5005,745,4005,517,8006,400,6006,411,0008,381,8009,042,8009,974,50011,356,10040,10000023,3077,5685,751380,294267,237230,78942,5642,55727,05020,26414,850104,94550,820
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,616,000
601,600
3,822,500
4,480,200
3,544,800
3,464,400
3,503,500
0
0
0
0
00003,503,5003,464,4003,544,8004,480,2003,822,500601,6006,616,00000000000000000000000000
       Accounts payable 
0
17,279
18,308
18,869
26,823
1,929
0
145,704
62,191
0
46,161
64,198
91,262
88,700
106,200
34,000
138,700
393,900
303,300
346,300
410,300
423,400
366,000
295,900
688,400
275,600
310,900
244,000
299,300
260,000
51,100
31,300
287,200
476,000
476,000287,20031,30051,100260,000299,300244,000310,900275,600688,400295,900366,000423,400410,300346,300303,300393,900138,70034,000106,20088,70091,26264,19846,161062,191145,70401,92926,82318,86918,30817,2790
       Other Current Liabilities 
29,399
-35,003
-33,158
-39,133
-53,873
-1,929
164,853
-230,789
0
0
-46,161
-64,198
-91,262
-88,700
-114,500
96,100
-100,300
-11,761,100
-10,277,800
-9,462,200
-8,860,700
-6,921,200
-413,100
-313,400
-5,756,000
258,800
242,900
256,300
200,100
122,000
-95,300
47,319,400
43,436,600
45,023,800
45,023,80043,436,60047,319,400-95,300122,000200,100256,300242,900258,800-5,756,000-313,400-413,100-6,921,200-8,860,700-9,462,200-10,277,800-11,761,100-100,30096,100-114,500-88,700-91,262-64,198-46,16100-230,789164,853-1,929-53,873-39,133-33,158-35,00329,399
   > Long-term Liabilities 
50,820
12,734
33,158
39,133
16,801
21,253
72,918
109,592
86,108
78,121
135,394
161,379
91,262
88,700
106,200
140,000
54,700
11,750,000
10,277,800
9,406,100
8,792,100
6,834,400
6,766,600
6,110,300
5,695,800
4,633,500
5,497,200
5,134,900
4,923,700
69,245,300
79,647,200
39,238,700
43,927,500
43,694,100
43,694,10043,927,50039,238,70079,647,20069,245,3004,923,7005,134,9005,497,2004,633,5005,695,8006,110,3006,766,6006,834,4008,792,1009,406,10010,277,80011,750,00054,700140,000106,20088,70091,262161,379135,39478,12186,108109,59272,91821,25316,80139,13333,15812,73450,820
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,705,300
4,633,500
5,079,800
5,134,900
5,022,200
5,286,400
5,161,200
13,218,000
13,209,200
0
013,209,20013,218,0005,161,2005,286,4005,022,2005,134,9005,079,8004,633,5005,705,300000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
35,182
61,903
88,801
99,800
95,600
114,600
169,900
207,600
775,600
1,165,000
1,136,900
995,000
1,011,400
844,600
1,024,400
222,200
221,200
245,400
253,600
103,800
87,200
94,900
614,600
103,300
0
0103,300614,60094,90087,200103,800253,600245,400221,200222,2001,024,400844,6001,011,400995,0001,136,9001,165,000775,600207,600169,900114,60095,60099,80088,80161,90335,182000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
72,900
102,300
81,300
56,300
80,700
50,600
37,100
87,400
4,700
8,300
0
08,3004,70087,40037,10050,60080,70056,30081,300102,30072,90000000000000000000000000
> Total Stockholder Equity
55,917
80,510
112,463
116,728
127,155
144,578
139,053
149,691
243,089
288,357
422,797
494,504
552,512
676,600
749,500
900,100
1,015,700
3,270,000
3,118,700
3,734,700
3,955,100
4,217,700
4,434,000
4,966,500
4,941,700
5,115,300
5,425,600
5,620,300
5,631,600
5,798,200
6,353,500
6,711,900
6,850,700
7,034,000
7,034,0006,850,7006,711,9006,353,5005,798,2005,631,6005,620,3005,425,6005,115,3004,941,7004,966,5004,434,0004,217,7003,955,1003,734,7003,118,7003,270,0001,015,700900,100749,500676,600552,512494,504422,797288,357243,089149,691139,053144,578127,155116,728112,46380,51055,917
   Common Stock
21,101
32,359
33,258
34,834
38,278
42,264
48,184
50,163
199,979
242,362
392,507
448,170
463,580
551,600
589,300
538,500
564,800
2,668,900
2,971,200
3,334,000
3,384,300
3,660,500
3,739,300
4,183,300
4,235,400
4,298,400
4,456,700
4,529,900
4,575,900
4,909,300
5,053,100
5,219,500
5,240,500
5,231,300
5,231,3005,240,5005,219,5005,053,1004,909,3004,575,9004,529,9004,456,7004,298,4004,235,4004,183,3003,739,3003,660,5003,384,3003,334,0002,971,2002,668,900564,800538,500589,300551,600463,580448,170392,507242,362199,97950,16348,18442,26438,27834,83433,25832,35921,101
   Retained Earnings 
6,410
7,229
7,154
7,217
9,014
13,723
16,031
20,688
26,179
29,118
13,276
28,295
85,614
119,600
157,100
194,500
232,400
242,000
144,300
234,500
349,500
296,500
398,100
648,100
770,000
886,100
1,004,900
1,116,200
1,064,600
805,900
1,166,000
1,386,500
1,567,300
1,762,000
1,762,0001,567,3001,386,5001,166,000805,9001,064,6001,116,2001,004,900886,100770,000648,100398,100296,500349,500234,500144,300242,000232,400194,500157,100119,60085,61428,29513,27629,11826,17920,68816,03113,7239,0147,2177,1547,2296,410
   Capital Surplus 0000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000
   Other Stockholders Equity 
28,406
40,922
30,150
30,150
30,132
30,076
268
100,665
39,436
43,811
55,164
57,229
0
0
-72,100
-25,600
0
105,600
32,700
27,700
19,600
21,300
0
-154,500
-158,700
-157,100
-148,300
-146,900
-82,700
-4,300
-3,600
105,900
42,900
0
042,900105,900-3,600-4,300-82,700-146,900-148,300-157,100-158,700-154,500021,30019,60027,70032,700105,6000-25,600-72,1000057,22955,16443,81139,436100,66526830,07630,13230,15030,15040,92228,406



5.4. Balance Sheets

Currency in AUD. All numbers in thousands.