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

Djerriwarrh Investments Ltd
Buy, Hold or Sell?

Let's analyze Djerri together

I guess you are interested in Djerriwarrh Investments 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 Djerriwarrh Investments 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 Djerriwarrh Investments Ltd

I send you an email if I find something interesting about Djerriwarrh Investments Ltd.

1. Quick Overview

1.1. Quick analysis of Djerri (30 sec.)










1.2. What can you expect buying and holding a share of Djerri? (30 sec.)

How much money do you get?

How much money do you get?
A$0.13
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
A$3.29
Expected worth in 1 year
A$3.45
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
A$0.36
Return On Investment
11.2%

For what price can you sell your share?

Current Price per Share
A$3.22
Expected price per share
A$3.14 - A$
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Djerri (5 min.)




Live pricePrice per Share (EOD)
A$3.22
Intrinsic Value Per Share
A$0.85 - A$1.40
Total Value Per Share
A$4.14 - A$4.69

2.2. Growth of Djerri (5 min.)




Is Djerri growing?

Current yearPrevious yearGrowGrow %
How rich?$586.2m$548.8m$39.3m6.7%

How much money is Djerri making?

Current yearPrevious yearGrowGrow %
Making money$7.6m$9.8m-$2.2m-29.1%
Net Profit Margin75.5%76.9%--

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

2.3. Financial Health of Djerri (5 min.)




2.4. Comparing to competitors in the Asset Management industry (5 min.)




  Industry Rankings (Asset Management)  


Richest
#230 / 732

Most Revenue
#385 / 732

Most Profit
#316 / 732

Most Efficient
#307 / 732
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Djerri?

Welcome investor! Djerri's management wants to use your money to grow the business. In return you get a share of Djerri.

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

Speculation

The Price per Share of Djerri is A$3.22. 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 Djerri.
  • 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 Djerri, 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$3.29. Based on the TTM, the Book Value Change Per Share is A$0.04 per quarter. Based on the YOY, the Book Value Change Per Share is A$0.11 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$0.05 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Djerri.

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 Eps0.031.0%0.030.9%0.041.2%0.030.8%0.030.8%
Usd Book Value Change Per Share-0.04-1.2%0.030.8%0.072.2%0.020.6%0.000.1%
Usd Dividend Per Share0.041.3%0.031.0%0.020.6%0.020.7%0.030.8%
Usd Total Gains Per Share0.000.1%0.061.9%0.092.8%0.041.2%0.031.0%
Usd Price Per Share1.99-1.99-1.89-1.99-2.29-
Price to Earnings Ratio14.89-18.68-14.36-22.25-24.61-
Price-to-Total Gains Ratio450.21-202.02-55.28-81.17-82.36-
Price to Book Ratio0.90-0.89-0.91-1.01-1.20-
Price-to-Total Gains Ratio450.21-202.02-55.28-81.17-82.36-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.174466
Number of shares459
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.030.02
Usd Book Value Change Per Share0.030.02
Usd Total Gains Per Share0.060.04
Gains per Quarter (459 shares)27.9218.24
Gains per Year (459 shares)111.6772.96
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
16150102403363
21231002148165136
318415132612198209
4246201438162130282
5307251550202163355
6369301662242195428
7430352774283228501
8491402886323261574
9553452998364293647
106145021110404326720

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 Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%119.04.00.096.7%
Book Value Change Per Share2.02.00.050.0%5.03.04.041.7%8.05.07.040.0%11.017.012.027.5%29.027.067.023.6%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%123.00.00.0100.0%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%17.03.00.085.0%33.07.00.082.5%110.013.00.089.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Djerriwarrh Investments 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---0.0570.041-242%0.105-155%0.026-319%0.007-979%
Book Value Per Share--3.2923.3030%3.082+7%2.932+12%2.844+16%
Current Ratio--3.2491.645+97%0.090+3522%0.408+697%0.369+780%
Debt To Asset Ratio--0.0350.064-45%0.081-57%0.089-61%0.106-67%
Debt To Equity Ratio--0.0360.070-48%0.089-59%0.099-63%0.120-70%
Dividend Per Share--0.0640.050+29%0.030+116%0.033+97%0.039+63%
Eps--0.0500.043+15%0.056-11%0.040+23%0.040+23%
Free Cash Flow Per Share--0.0290.050-41%0.035-17%0.033-11%0.035-16%
Free Cash Flow To Equity Per Share---0.119-0.081-32%0.070-271%0.015-923%0.035-437%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--1.397--------
Intrinsic Value_10Y_min--0.850--------
Intrinsic Value_1Y_max--0.150--------
Intrinsic Value_1Y_min--0.131--------
Intrinsic Value_3Y_max--0.443--------
Intrinsic Value_3Y_min--0.356--------
Intrinsic Value_5Y_max--0.727--------
Intrinsic Value_5Y_min--0.539--------
Market Cap849168714.240+8%777965126.400777965126.400+0%739726162.560+5%778096984.8960%895055470.848-13%
Net Profit Margin--1.0670.755+41%0.769+39%0.795+34%0.772+38%
Operating Margin--1.1791.046+13%1.084+9%0.967+22%0.893+32%
Operating Ratio--0.3520.313+12%0.087+304%0.259+36%0.237+48%
Pb Ratio0.978+8%0.8960.893+0%0.910-2%1.013-12%1.202-25%
Pe Ratio16.254+8%14.89118.681-20%14.361+4%22.246-33%24.611-39%
Price Per Share3.220+8%2.9502.9500%2.805+5%2.9510%3.394-13%
Price To Free Cash Flow Ratio27.417+8%25.11818.406+36%20.263+24%24.871+1%25.673-2%
Price To Total Gains Ratio491.417+8%450.212202.019+123%55.284+714%81.166+455%82.356+447%
Quick Ratio--3.2491.651+97%0.097+3265%0.416+682%0.377+762%
Return On Assets--0.0150.012+18%0.017-13%0.012+17%0.012+22%
Return On Equity--0.0150.013+15%0.018-17%0.014+11%0.013+13%
Total Gains Per Share--0.0070.090-93%0.135-95%0.059-89%0.046-86%
Usd Book Value--586265746.800588175664.1940%548873035.200+7%522208443.319+12%506483491.914+16%
Usd Book Value Change Per Share---0.0390.027-242%0.071-155%0.018-319%0.004-979%
Usd Book Value Per Share--2.2232.2300%2.081+7%1.980+12%1.921+16%
Usd Dividend Per Share--0.0430.033+29%0.020+116%0.022+97%0.027+63%
Usd Eps--0.0330.029+15%0.038-11%0.027+23%0.027+23%
Usd Free Cash Flow--5228847.9008876227.613-41%6279108.225-17%5889325.031-11%6208670.197-16%
Usd Free Cash Flow Per Share--0.0200.034-41%0.024-17%0.022-11%0.024-16%
Usd Free Cash Flow To Equity Per Share---0.081-0.055-32%0.047-271%0.010-923%0.024-437%
Usd Market Cap573443632.726+8%525359849.858525359849.8580%499537077.577+5%525448893.9000%604430959.464-13%
Usd Price Per Share2.174+8%1.9921.992+0%1.894+5%1.9920%2.292-13%
Usd Profit--8820093.3007660603.200+15%9890697.038-11%7155596.978+23%6736497.356+31%
Usd Revenue--8269386.15011450724.450-28%12827239.088-36%9145976.198-10%8781221.344-6%
Usd Total Gains Per Share--0.0040.061-93%0.091-95%0.040-89%0.031-86%
 EOD+4 -4MRQTTM+17 -16YOY+16 -195Y+20 -1510Y+21 -14

3.3 Fundamental Score

Let's check the fundamental score of Djerriwarrh Investments Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1516.254
Price to Book Ratio (EOD)Between0-10.978
Net Profit Margin (MRQ)Greater than01.067
Operating Margin (MRQ)Greater than01.179
Quick Ratio (MRQ)Greater than13.249
Current Ratio (MRQ)Greater than13.249
Debt to Asset Ratio (MRQ)Less than10.035
Debt to Equity Ratio (MRQ)Less than10.036
Return on Equity (MRQ)Greater than0.150.015
Return on Assets (MRQ)Greater than0.050.015
Total7/10 (70.0%)

3.4 Technical Score

Let's check the technical score of Djerriwarrh Investments Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5062.998
Ma 20Greater thanMa 503.181
Ma 50Greater thanMa 1003.123
Ma 100Greater thanMa 2003.034
OpenGreater thanClose3.230
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Djerriwarrh Investments Ltd

Djerriwarrh Investments Limited is a publicly owned investment manager. The firm invests in public equity markets of Australia. The firm invests in diversified portfolio of Australian equities. Djerriwarrh Investments Limited was founded in November 1989 and is based in Melbourne, Australia.

Fundamental data was last updated by Penke on 2024-10-13 00:36:05.

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 less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able 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 cheap.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is underpriced.
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 Djerri earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Djerri to the Asset Management industry mean.
  • A Net Profit Margin of 106.7% means that $1.07 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Djerriwarrh Investments Ltd:

  • The MRQ is 106.7%. The company is making a huge profit. +2
  • The TTM is 75.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ106.7%TTM75.5%+31.1%
TTM75.5%YOY76.9%-1.3%
TTM75.5%5Y79.5%-4.0%
5Y79.5%10Y77.2%+2.3%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ106.7%53.9%+52.8%
TTM75.5%53.8%+21.7%
YOY76.9%66.5%+10.4%
5Y79.5%58.5%+21.0%
10Y77.2%54.8%+22.4%
4.3.1.2. Return on Assets

Shows how efficient Djerri is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Djerri to the Asset Management industry mean.
  • 1.5% Return on Assets means that Djerri generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Djerriwarrh Investments Ltd:

  • The MRQ is 1.5%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.5%TTM1.2%+0.2%
TTM1.2%YOY1.7%-0.4%
TTM1.2%5Y1.2%0.0%
5Y1.2%10Y1.2%+0.1%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%1.4%+0.1%
TTM1.2%1.6%-0.4%
YOY1.7%0.5%+1.2%
5Y1.2%1.7%-0.5%
10Y1.2%2.1%-0.9%
4.3.1.3. Return on Equity

Shows how efficient Djerri is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Djerri to the Asset Management industry mean.
  • 1.5% Return on Equity means Djerri generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Djerriwarrh Investments Ltd:

  • The MRQ is 1.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.5%TTM1.3%+0.2%
TTM1.3%YOY1.8%-0.5%
TTM1.3%5Y1.4%0.0%
5Y1.4%10Y1.3%+0.0%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%3.0%-1.5%
TTM1.3%2.9%-1.6%
YOY1.8%1.4%+0.4%
5Y1.4%2.8%-1.4%
10Y1.3%3.4%-2.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Djerriwarrh Investments Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Djerri is operating .

  • Measures how much profit Djerri 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 Djerri to the Asset Management industry mean.
  • An Operating Margin of 117.9% means the company generated $1.18  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Djerriwarrh Investments Ltd:

  • The MRQ is 117.9%. The company is operating very efficient. +2
  • The TTM is 104.6%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ117.9%TTM104.6%+13.3%
TTM104.6%YOY108.4%-3.8%
TTM104.6%5Y96.7%+7.9%
5Y96.7%10Y89.3%+7.5%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ117.9%81.7%+36.2%
TTM104.6%73.3%+31.3%
YOY108.4%70.3%+38.1%
5Y96.7%55.0%+41.7%
10Y89.3%53.6%+35.7%
4.3.2.2. Operating Ratio

Measures how efficient Djerri is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Asset Management industry mean).
  • An Operation Ratio of 0.35 means that the operating costs are $0.35 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Djerriwarrh Investments Ltd:

  • The MRQ is 0.352. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.313. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.352TTM0.313+0.039
TTM0.313YOY0.087+0.226
TTM0.3135Y0.259+0.054
5Y0.25910Y0.237+0.022
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3520.362-0.010
TTM0.3130.389-0.076
YOY0.0870.467-0.380
5Y0.2590.478-0.219
10Y0.2370.533-0.296
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Djerriwarrh Investments Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Djerri is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Asset Management industry mean).
  • A Current Ratio of 3.25 means the company has $3.25 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Djerriwarrh Investments Ltd:

  • The MRQ is 3.249. The company is very able to pay all its short-term debts. +2
  • The TTM is 1.645. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ3.249TTM1.645+1.604
TTM1.645YOY0.090+1.556
TTM1.6455Y0.408+1.238
5Y0.40810Y0.369+0.038
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ3.2492.868+0.381
TTM1.6453.367-1.722
YOY0.0903.543-3.453
5Y0.4085.234-4.826
10Y0.3697.674-7.305
4.4.3.2. Quick Ratio

Measures if Djerri is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Djerri to the Asset Management industry mean.
  • A Quick Ratio of 3.25 means the company can pay off $3.25 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Djerriwarrh Investments Ltd:

  • The MRQ is 3.249. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.651. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ3.249TTM1.651+1.599
TTM1.651YOY0.097+1.554
TTM1.6515Y0.416+1.235
5Y0.41610Y0.377+0.039
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ3.2493.081+0.168
TTM1.6513.696-2.045
YOY0.0974.094-3.997
5Y0.4166.800-6.384
10Y0.3779.875-9.498
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Djerriwarrh Investments Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Djerri assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Djerri to Asset Management industry mean.
  • A Debt to Asset Ratio of 0.04 means that Djerri assets are financed with 3.5% credit (debt) and the remaining percentage (100% - 3.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Djerriwarrh Investments Ltd:

  • The MRQ is 0.035. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.064. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.035TTM0.064-0.029
TTM0.064YOY0.081-0.018
TTM0.0645Y0.089-0.025
5Y0.08910Y0.106-0.017
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0350.178-0.143
TTM0.0640.174-0.110
YOY0.0810.183-0.102
5Y0.0890.186-0.097
10Y0.1060.184-0.078
4.5.4.2. Debt to Equity Ratio

Measures if Djerri is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Djerri to the Asset Management industry mean.
  • A Debt to Equity ratio of 3.6% means that company has $0.04 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Djerriwarrh Investments Ltd:

  • The MRQ is 0.036. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.070. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.036TTM0.070-0.034
TTM0.070YOY0.089-0.019
TTM0.0705Y0.099-0.029
5Y0.09910Y0.120-0.021
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0360.213-0.177
TTM0.0700.200-0.130
YOY0.0890.224-0.135
5Y0.0990.255-0.156
10Y0.1200.254-0.134
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 Djerri generates.

  • Above 15 is considered overpriced but always compare Djerri to the Asset Management industry mean.
  • A PE ratio of 14.89 means the investor is paying $14.89 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Djerriwarrh Investments Ltd:

  • The EOD is 16.254. Based on the earnings, the company is fair priced.
  • The MRQ is 14.891. Based on the earnings, the company is underpriced. +1
  • The TTM is 18.681. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD16.254MRQ14.891+1.363
MRQ14.891TTM18.681-3.790
TTM18.681YOY14.361+4.320
TTM18.6815Y22.246-3.565
5Y22.24610Y24.611-2.365
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD16.2546.886+9.368
MRQ14.8916.398+8.493
TTM18.6816.678+12.003
YOY14.3613.093+11.268
5Y22.2465.593+16.653
10Y24.6117.178+17.433
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 Djerriwarrh Investments Ltd:

  • The EOD is 27.417. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 25.118. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 18.406. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD27.417MRQ25.118+2.299
MRQ25.118TTM18.406+6.712
TTM18.406YOY20.263-1.857
TTM18.4065Y24.871-6.464
5Y24.87110Y25.673-0.803
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD27.4176.217+21.200
MRQ25.1186.021+19.097
TTM18.4065.226+13.180
YOY20.2633.570+16.693
5Y24.8713.629+21.242
10Y25.6732.843+22.830
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 Djerri is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Asset Management industry mean).
  • A PB ratio of 0.90 means the investor is paying $0.90 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Djerriwarrh Investments Ltd:

  • The EOD is 0.978. Based on the equity, the company is cheap. +2
  • The MRQ is 0.896. Based on the equity, the company is cheap. +2
  • The TTM is 0.893. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.978MRQ0.896+0.082
MRQ0.896TTM0.893+0.003
TTM0.893YOY0.910-0.017
TTM0.8935Y1.013-0.120
5Y1.01310Y1.202-0.189
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD0.9780.967+0.011
MRQ0.8960.911-0.015
TTM0.8930.909-0.016
YOY0.9100.947-0.037
5Y1.0131.001+0.012
10Y1.2021.161+0.041
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 Djerriwarrh Investments Ltd.

3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets899,678
Total Liabilities31,522
Total Stockholder Equity868,156
 As reported
Total Liabilities 31,522
Total Stockholder Equity+ 868,156
Total Assets = 899,678

Assets

Total Assets899,678
Total Current Assets53,176
Long-term Assets846,502
Total Current Assets
Cash And Cash Equivalents 43,132
Short-term Investments 289
Net Receivables 9,755
Inventory -289
Total Current Assets  (as reported)53,176
Total Current Assets  (calculated)52,887
+/- 289
Long-term Assets
Long Term Investments 846,791
Long-term Assets Other -289
Long-term Assets  (as reported)846,502
Long-term Assets  (calculated)846,502
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities16,365
Long-term Liabilities21,522
Total Stockholder Equity868,156
Total Current Liabilities
Short-term Debt 10,000
Short Long Term Debt 10,000
Accounts payable 72
Other Current Liabilities 6,365
Total Current Liabilities  (as reported)16,365
Total Current Liabilities  (calculated)26,437
+/- 10,072
Long-term Liabilities
Long-term Liabilities  (as reported)21,522
Long-term Liabilities  (calculated)0
+/- 21,522
Total Stockholder Equity
Common Stock760,610
Retained Earnings 90,825
Accumulated Other Comprehensive Income 16,721
Total Stockholder Equity (as reported)868,156
Total Stockholder Equity (calculated)868,156
+/-0
Other
Capital Stock760,610
Cash and Short Term Investments 43,132
Common Stock Shares Outstanding 262,778
Current Deferred Revenue-72
Liabilities and Stockholders Equity 899,678
Net Debt -33,132
Net Invested Capital 878,156
Short Long Term Debt Total 10,000



5.2. Balance Sheets Structured

Currency in AUD. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-31
> Total Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
395,477
0
0
0
483,834
0
0
0
543,206
0
0
0
648,331
0
0
0
606,072
0
0
0
562,038
0
0
0
557,109
0
0
0
630,092
0
0
0
748,569
0
0
0
880,888
1,069,543
1,069,543
1,189,843
1,189,843
1,172,650
1,172,650
1,021,000
1,021,000
759,701
759,701
806,802
806,802
872,920
872,920
801,334
801,334
849,935
849,935
878,932
878,932
790,286
790,286
798,986
798,986
882,029
882,029
876,570
876,570
915,013
915,013
920,610
920,610
872,915
872,915
876,966
876,966
817,084
817,084
785,044
785,044
811,154
811,154
808,242
808,242
834,948
834,948
853,817
853,817
755,602
755,602
869,558
869,558
817,768
817,768
727,185
727,185
763,412
763,412
863,830
863,830
860,865
860,865
810,240
810,240
847,558
847,558
923,951
923,951
963,138
963,138
899,678
899,678
899,678899,678963,138963,138923,951923,951847,558847,558810,240810,240860,865860,865863,830863,830763,412763,412727,185727,185817,768817,768869,558869,558755,602755,602853,817853,817834,948834,948808,242808,242811,154811,154785,044785,044817,084817,084876,966876,966872,915872,915920,610920,610915,013915,013876,570876,570882,029882,029798,986798,986790,286790,286878,932878,932849,935849,935801,334801,334872,920872,920806,802806,802759,701759,7011,021,0001,021,0001,172,6501,172,6501,189,8431,189,8431,069,5431,069,543880,888000748,569000630,092000557,109000562,038000606,072000648,331000543,206000483,834000395,47700000000000000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
40,298
0
0
0
14,456
0
0
0
8,739
0
0
0
75,271
0
0
0
56,229
0
0
0
22,341
0
0
0
48,133
0
0
0
7,575
0
0
0
70,139
0
0
0
51,490
0
0
0
49,197
0
0
0
22,652
0
0
0
64,133
0
0
0
76,165
0
0
0
64,063
0
0
0
64,474
81,560
81,560
108,943
102,577
50,373
50,373
42,802
42,802
47,651
47,651
48,650
48,650
1,694
1,694
11,946
11,946
20,473
20,473
52,965
52,965
2,899
2,899
81,617
81,149
9,381
9,381
57,757
57,120
4,278
4,278
3,990
3,661
4,722
4,722
7,550
7,550
11,505
11,505
6,105
6,105
5,071
5,071
7,138
7,138
3,707
3,707
53,176
53,176
53,17653,1763,7073,7077,1387,1385,0715,0716,1056,10511,50511,5057,5507,5504,7224,7223,6613,9904,2784,27857,12057,7579,3819,38181,14981,6172,8992,89952,96552,96520,47320,47311,94611,9461,6941,69448,65048,65047,65147,65142,80242,80250,37350,373102,577108,94381,56081,56064,47400064,06300076,16500064,13300022,65200049,19700051,49000070,1390007,57500048,13300022,34100056,22900075,2710008,73900014,45600040,29800000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,817
0
0
0
5,741
0
0
0
4,591
0
0
0
45,696
0
0
0
31,912
0
0
0
12,777
0
0
0
8,316
0
0
0
1,205
0
0
0
65,045
0
0
0
928
69,658
69,658
545
545
443
443
298
298
44,041
44,041
57,905
57,905
40,205
40,205
69,706
69,706
28,750
28,750
54,913
54,913
44,921
44,921
34,170
34,170
66,617
66,617
91,386
91,386
42,168
42,168
18,354
18,354
46,605
46,605
41,967
41,967
619
619
954
954
19,512
19,512
8,378
8,378
779
779
2,025
2,025
4,411
4,411
29,211
29,211
2,607
2,607
1,463
1,463
2,844
2,844
1,236
1,236
6,185
6,185
1,454
1,454
1,573
1,573
789
789
836
836
43,132
43,132
43,13243,1328368367897891,5731,5731,4541,4546,1856,1851,2361,2362,8442,8441,4631,4632,6072,60729,21129,2114,4114,4112,0252,0257797798,3788,37819,51219,51295495461961941,96741,96746,60546,60518,35418,35442,16842,16891,38691,38666,61766,61734,17034,17044,92144,92154,91354,91328,75028,75069,70669,70640,20540,20557,90557,90544,04144,04129829844344354554569,65869,65892800065,0450001,2050008,31600012,77700031,91200045,6960004,5910005,7410003,81700000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,410
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1,073
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,119
13,119
6,366
6,366
6,519
6,519
0
0
0
0
0
0
0
0
4,575
4,575
0
0
0
0
0
0
0
0
3,012
3,012
0
0
0
0
0
0
759
759
1,019
1,019
907
907
974
974
1,055
1,055
256
256
267
267
289
289
2892892672672562561,0551,0559749749079071,0191,0197597590000003,0123,012000000004,5754,575000000006,5196,5196,3666,36613,11913,1190000000000000000000000000000-1,0730000000000000000000000000003,410000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
36,481
0
0
0
5,305
0
0
0
4,148
0
0
0
29,575
0
0
0
24,317
0
0
0
9,564
0
0
0
39,817
0
0
0
6,370
0
0
0
6,167
0
0
0
50,562
0
0
0
48,652
0
0
0
22,354
0
0
0
6,228
0
0
0
6,459
0
0
0
9,150
0
0
0
30,304
1,824
1,824
10,780
11,191
1,686
1,686
24,448
24,448
1,046
1,046
6,683
6,683
1,075
1,075
6,417
6,417
961
961
44,587
44,587
1,163
1,163
79,124
79,124
1,958
1,958
27,909
27,909
1,671
1,671
2,198
2,198
1,119
1,119
5,295
5,295
4,413
4,413
3,677
3,677
2,443
2,443
6,093
6,093
2,604
2,604
9,755
9,755
9,7559,7552,6042,6046,0936,0932,4432,4433,6773,6774,4134,4135,2955,2951,1191,1192,1982,1981,6711,67127,90927,9091,9581,95879,12479,1241,1631,16344,58744,5879619616,4176,4171,0751,0756,6836,6831,0461,04624,44824,4481,6861,68611,19110,7801,8241,82430,3040009,1500006,4590006,22800022,35400048,65200050,5620006,1670006,37000039,8170009,56400024,31700029,5750004,1480005,30500036,48100000000000000
       Other Current 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,119
13,119
6,777
6,777
6,519
6,519
0
0
0
0
0
0
0
0
4,575
4,575
0
0
0
0
957
957
468
468
3,012
3,012
637
637
0
0
329
329
759
759
1,019
1,019
907
907
974
974
1,055
-4,016
256
256
267
-3,440
289
-52,887
-52,887289-3,440267256256-4,0161,0559749749079071,0191,019759759329329006376373,0123,01246846895795700004,5754,575000000006,5196,5196,7776,77713,11913,119000000000000000000000000000000000000000000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
182,014
0
0
0
225,630
0
0
0
121,872
0
0
0
569,355
0
0
0
544,031
0
0
0
537,711
0
0
0
506,576
0
0
0
618,560
0
0
0
674,936
0
0
0
824,500
0
0
0
1,137,494
0
0
0
988,799
0
0
0
730,439
0
0
0
723,955
0
0
0
814,457
0
0
0
731,890
799,723
799,723
767,627
773,993
864,640
864,640
877,808
877,808
825,264
825,264
828,316
828,316
815,390
815,390
773,098
758,378
790,681
790,681
755,277
750,658
832,049
832,049
772,200
770,784
746,221
746,221
811,801
809,063
813,490
813,490
723,195
691,046
758,690
758,690
856,280
851,163
849,360
849,360
804,135
698,974
842,487
842,487
916,813
821,732
959,431
959,431
846,502
846,502
846,502846,502959,431959,431821,732916,813842,487842,487698,974804,135849,360849,360851,163856,280758,690758,690691,046723,195813,490813,490809,063811,801746,221746,221770,784772,200832,049832,049750,658755,277790,681790,681758,378773,098815,390815,390828,316828,316825,264825,264877,808877,808864,640864,640773,993767,627799,723799,723731,890000814,457000723,955000730,439000988,7990001,137,494000824,500000674,936000618,560000506,576000537,711000544,031000569,355000121,872000225,630000182,01400000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
787,812
787,812
655,458
655,458
827,340
827,340
669,484
669,484
726,098
726,098
705,163
809,063
813,490
813,490
0
691,046
0
0
0
851,163
0
0
0
785,948
0
0
0
915,588
0
0
0
846,791
846,791000915,588000785,948000851,163000691,0460813,490813,490809,063705,163726,098726,098669,484669,484827,340827,340655,458655,458787,812787,8120000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
173,165
0
0
0
243,748
0
0
0
412,595
0
0
0
3,705
0
0
0
5,812
0
0
0
1,986
0
0
0
2,400
0
0
0
3,957
0
0
0
3,494
0
0
0
4,898
5,368
5,368
3,152
3,152
3,656
3,656
8,505
9,549
8,678
8,678
12,230
12,230
20,868
20,868
1,214
1,214
0
0
412
412
6,602
6,602
2,622
2,622
746
746
0
876,570
0
0
130,600
920,610
480
480
106,600
876,966
14,154
14,154
102,095
14,720
2,869
2,869
99,819
4,619
4,709
4,709
102,716
1,884
20,123
20,123
106,638
3,375
0
0
112,649
32,478
12,432
12,432
110,136
5,117
6,910
6,910
105,161
105,161
12,115
12,115
95,081
95,081
0
0
0
0
000095,08195,08112,11512,115105,161105,1616,9106,9105,117110,13612,43212,43232,478112,649003,375106,63820,12320,1231,884102,7164,7094,7094,61999,8192,8692,86914,720102,09514,15414,154876,966106,600480480920,610130,60000876,57007467462,6222,6226,6026,602412412001,2141,21420,86820,86812,23012,2308,6788,6789,5498,5053,6563,6563,1523,1525,3685,3684,8980003,4940003,9570002,4000001,9860005,8120003,705000412,595000243,748000173,16500000000000000
> Total Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
49,333
0
0
0
131,390
0
0
0
106,610
0
0
0
189,402
0
0
0
120,532
0
0
0
111,259
0
0
0
110,873
0
0
0
95,946
0
0
0
132,698
0
0
0
227,628
222,276
222,276
253,901
253,901
240,278
240,278
211,708
211,708
105,238
105,238
129,126
129,126
81,716
81,716
75,118
75,118
89,260
89,260
125,936
125,936
106,253
106,253
107,987
107,987
139,849
139,849
111,771
120,393
92,328
92,328
97,872
121,467
95,029
95,029
107,259
112,164
102,117
102,117
89,453
89,986
92,213
92,213
92,893
93,359
94,800
94,800
121,752
126,096
80,712
80,712
133,482
139,940
83,764
83,764
90,340
90,340
79,763
79,763
79,293
95,121
40,902
40,902
95,876
95,876
47,395
47,395
98,546
98,546
89,176
104,632
16,365
31,522
31,52216,365104,63289,17698,54698,54647,39547,39595,87695,87640,90240,90295,12179,29379,76379,76390,34090,34083,76483,764139,940133,48280,71280,712126,096121,75294,80094,80093,35992,89392,21392,21389,98689,453102,117102,117112,164107,25995,02995,029121,46797,87292,32892,328120,393111,771139,849139,849107,987107,987106,253106,253125,936125,93689,26089,26075,11875,11881,71681,716129,126129,126105,238105,238211,708211,708240,278240,278253,901253,901222,276222,276227,628000132,69800095,946000110,873000111,259000120,532000189,402000106,610000131,39000049,33300000000000000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27,156
0
0
0
9,646
0
0
0
3,241
0
0
0
77,554
0
0
0
34,457
0
0
0
1,589
0
0
0
15,295
0
0
0
92,801
0
0
0
62,076
0
0
0
82,353
0
0
0
71,116
0
0
0
111,285
0
0
0
98,934
0
0
0
51,113
0
0
0
100,000
0
0
0
100,000
128,459
128,459
111,771
75,000
92,328
92,328
97,872
75,433
95,029
95,029
107,259
86,918
102,117
102,117
89,453
79,365
92,213
92,213
92,893
85,912
94,800
94,800
121,752
109,971
80,712
80,712
133,482
110,912
83,764
83,764
90,340
78,181
79,763
79,763
79,293
65,078
40,902
40,902
95,876
95,876
47,395
47,395
98,546
98,546
89,176
89,176
16,365
16,365
16,36516,36589,17689,17698,54698,54647,39547,39595,87695,87640,90240,90265,07879,29379,76379,76378,18190,34083,76483,764110,912133,48280,71280,712109,971121,75294,80094,80085,91292,89392,21392,21379,36589,453102,117102,11786,918107,25995,02995,02975,43397,87292,32892,32875,000111,771128,459128,459100,000000100,00000051,11300098,934000111,28500071,11600082,35300062,07600092,80100015,2950001,58900034,45700077,5540003,2410009,64600027,15600000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20,000
0
0
0
20,000
0
0
0
0
0
0
0
72,227
0
0
0
28,829
0
0
0
0
0
0
0
10,000
0
0
0
91,177
0
0
0
60,000
0
0
0
80,000
0
0
0
61,500
0
0
0
78,000
0
0
0
92,002
0
0
0
50,000
0
0
0
100,000
0
0
0
100,000
0
0
77,367
75,000
76,906
76,906
76,939
75,000
76,853
76,853
76,421
75,000
87,071
87,071
77,610
76,500
75,426
75,426
84,937
84,500
78,253
78,253
109,710
109,500
73,297
73,297
111,174
110,500
71,036
71,036
78,476
78,000
65,207
65,207
65,083
65,000
32,500
32,500
89,000
89,000
44,000
44,000
93,500
93,500
71,500
71,500
10,000
10,000
10,00010,00071,50071,50093,50093,50044,00044,00089,00089,00032,50032,50065,00065,08365,20765,20778,00078,47671,03671,036110,500111,17473,29773,297109,500109,71078,25378,25384,50084,93775,42675,42676,50077,61087,07187,07175,00076,42176,85376,85375,00076,93976,90676,90675,00077,36700100,000000100,00000050,00000092,00200078,00000061,50000080,00000060,00000091,17700010,000000000028,82900072,227000000020,00000020,00000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
75,426
75,426
84,937
84,937
78,253
78,253
109,710
109,710
0
0
0
110,500
0
0
0
78,000
0
0
0
65,000
0
0
0
89,000
0
0
0
93,500
0
0
0
10,000
10,00000093,50000089,00000065,00000078,000000110,500000109,710109,71078,25378,25384,93784,93775,42675,4260000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,156
0
0
0
6,236
0
0
0
3,241
0
0
0
5,327
0
0
0
5,628
0
0
0
1,589
0
0
0
5,295
0
0
0
1,624
0
0
0
2,076
0
0
0
2,353
0
0
9,616
9,616
0
0
0
33,285
0
0
0
6,932
0
0
0
1,113
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
433
0
0
0
11,918
0
0
0
2,865
0
0
0
1,412
0
0
0
471
0
0
0
412
0
0
0
181
0
0
0
78
0
0
2,180
2,180
0
0
0
768
0
0
0
72
720007680002,1802,18000780001810004120004710001,4120002,86500011,9180004330000000000000001,1130006,93200033,2850009,6169,616002,3530002,0760001,6240005,2950001,5890005,6280005,3270003,2410006,2360007,15600000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-27,156
0
0
0
-16,590
0
0
0
-3,241
0
0
0
-77,554
0
0
0
-34,457
0
0
0
-1,589
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
128,459
128,459
34,404
0
15,422
15,422
20,933
20,933
18,176
18,176
30,838
30,838
15,046
15,046
11,843
11,843
16,787
16,787
7,956
7,956
16,547
16,547
12,042
12,042
7,415
7,415
22,308
22,308
12,728
12,728
11,864
11,864
14,556
14,556
14,210
14,210
8,402
8,402
6,876
4,696
3,395
3,395
5,046
4,278
17,676
17,676
6,365
6,365
6,3656,36517,67617,6764,2785,0463,3953,3954,6966,8768,4028,40214,21014,21014,55614,55611,86411,86412,72812,72822,30822,3087,4157,41512,04212,04216,54716,5477,9567,95616,78716,78711,84311,84315,04615,04630,83830,83818,17618,17620,93320,93315,42215,422034,404128,459128,4590000000000000000000000000000000000000000-1,589000-34,457000-77,554000-3,241000-16,590000-27,15600000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,290
0
0
0
91,245
0
0
0
88,521
0
0
0
85,333
0
0
0
85,083
0
0
0
84,934
0
0
0
84,942
0
0
0
0
0
0
0
56,665
0
0
0
117,921
0
0
0
157,191
0
0
0
63,842
0
0
0
11,162
0
0
0
14,202
0
0
0
17,696
0
0
0
0
0
0
0
8,622
0
0
0
23,595
0
0
0
4,905
0
0
0
533
0
0
0
466
0
0
0
4,344
0
0
0
6,458
0
0
0
0
0
0
0
15,828
0
0
91,180
91,180
0
3,395
0
5,046
0
33,132
0
21,522
21,522033,13205,04603,395091,18091,1800015,82800000006,4580004,3440004660005330004,90500023,5950008,622000000017,69600014,20200011,16200063,842000157,191000117,92100056,665000000084,94200084,93400085,08300085,33300088,52100091,2450002,29000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
118,985
118,985
145,543
155,159
138,737
138,737
101,121
101,121
13,319
13,319
37,124
37,124
81,716
81,716
25,118
25,118
39,260
39,260
25,936
25,936
6,253
6,253
7,987
7,987
39,849
39,849
45,393
45,393
43,991
43,991
46,467
46,467
28,488
28,488
37,164
37,164
15,617
15,617
13,486
13,486
17,213
17,213
8,859
8,859
25,839
25,839
4,344
4,344
13
13
6,458
6,458
2,537
2,537
0
0
0
0
15,828
15,828
25,404
25,404
0
0
0
0
0
0
0
0
0
0
000000000025,40425,40415,82815,82800002,5372,5376,4586,45813134,3444,34425,83925,8398,8598,85917,21317,21313,48613,48615,61715,61737,16437,16428,48828,48846,46746,46743,99143,99145,39345,39339,84939,8497,9877,9876,2536,25325,93625,93639,26039,26025,11825,11881,71681,71637,12437,12413,31913,319101,121101,121138,737138,737155,159145,543118,985118,985000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
346,144
0
0
0
352,444
0
0
0
436,596
0
0
0
458,929
0
0
0
485,540
0
0
0
450,779
0
0
0
446,236
0
0
0
534,146
0
0
0
615,871
0
0
0
653,260
847,267
847,267
935,942
935,942
932,372
932,372
809,292
809,292
654,463
654,463
677,676
677,676
791,204
791,204
726,216
726,216
760,675
760,675
752,996
752,996
684,033
684,033
690,999
690,999
742,180
742,180
756,177
756,177
796,022
796,022
799,143
799,143
769,427
769,427
764,802
764,802
714,967
714,967
695,058
695,058
718,941
718,941
714,883
714,883
731,109
731,109
727,721
727,721
674,877
674,877
729,618
729,618
731,467
731,467
636,845
636,845
683,649
683,649
768,709
768,709
794,559
794,559
714,364
714,364
800,163
800,163
825,405
825,405
858,506
858,506
868,156
868,156
868,156868,156858,506858,506825,405825,405800,163800,163714,364714,364794,559794,559768,709768,709683,649683,649636,845636,845731,467731,467729,618729,618674,877674,877727,721727,721731,109731,109714,883714,883718,941718,941695,058695,058714,967714,967764,802764,802769,427769,427799,143799,143796,022796,022756,177756,177742,180742,180690,999690,999684,033684,033752,996752,996760,675760,675726,216726,216791,204791,204677,676677,676654,463654,463809,292809,292932,372932,372935,942935,942847,267847,267653,260000615,871000534,146000446,236000450,779000485,540000458,929000436,596000352,444000346,14400000000000000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
117,560
0
0
0
121,272
0
0
0
300,049
0
0
0
321,204
0
0
0
333,949
0
0
0
340,814
0
0
0
365,518
0
0
0
393,192
0
0
0
396,739
0
0
0
414,384
558,884
558,884
567,278
567,278
575,620
575,620
579,243
579,243
584,607
584,607
587,649
587,649
608,317
608,317
611,436
611,436
616,628
616,628
619,986
619,986
625,390
625,390
628,797
628,797
634,225
634,225
634,225
634,225
634,225
634,225
634,225
634,225
634,225
634,225
634,225
634,225
634,225
634,225
634,225
634,225
634,225
634,225
636,888
636,888
639,519
639,519
642,268
642,268
645,009
645,009
647,761
647,761
650,448
650,448
652,854
652,854
654,067
654,067
686,297
686,297
687,594
687,594
689,325
689,325
754,549
754,549
756,573
756,573
758,675
758,675
760,610
760,610
760,610760,610758,675758,675756,573756,573754,549754,549689,325689,325687,594687,594686,297686,297654,067654,067652,854652,854650,448650,448647,761647,761645,009645,009642,268642,268639,519639,519636,888636,888634,225634,225634,225634,225634,225634,225634,225634,225634,225634,225634,225634,225634,225634,225634,225634,225634,225634,225628,797628,797625,390625,390619,986619,986616,628616,628611,436611,436608,317608,317587,649587,649584,607584,607579,243579,243575,620575,620567,278567,278558,884558,884414,384000396,739000393,192000365,518000340,814000333,949000321,204000300,049000121,272000117,56000000000000000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
217,303
0
0
0
230,098
0
0
0
133,339
0
0
0
131,044
0
0
0
144,267
0
0
0
104,666
0
0
0
61,717
0
0
0
123,929
0
0
0
199,913
0
0
0
214,445
0
0
0
327,661
0
0
0
195,130
0
0
0
25,281
0
0
0
53,081
0
0
0
63,902
0
0
0
-1,426
0
0
51,289
79,516
97,789
97,789
98,962
114,620
77,361
77,361
48,705
74,837
15,072
15,072
567
5,862
49,062
49,062
40,175
30,877
75,250
75,250
60,087
28,864
1,148
1,148
64,189
13,075
62,623
62,623
-21,015
-80,339
41,038
41,038
85,739
11,027
105,313
105,313
9,167
-61,841
19,476
-46,466
47,673
-21,928
81,384
16,299
54,411
16,721
16,72154,41116,29981,384-21,92847,673-46,46619,476-61,8419,167105,313105,31311,02785,73941,03841,038-80,339-21,01562,62362,62313,07564,1891,1481,14828,86460,08775,25075,25030,87740,17549,06249,0625,86256715,07215,07274,83748,70577,36177,361114,62098,96297,78997,78979,51651,28900-1,42600063,90200053,08100025,281000195,130000327,661000214,445000199,913000123,92900061,717000104,666000144,267000131,044000133,339000230,098000217,30300000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
217,303
0
0
0
230,098
0
0
0
133,339
0
0
0
131,044
0
0
0
144,267
0
0
0
104,666
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
36,432
36,432
-704,888
0
0
0
-700,181
0
0
0
-716,097
0
0
0
0
0
-669,879
-669,879
-674,708
40,175
-655,859
-655,859
0
-210
0
0
-665,429
-674
-668,844
-668,844
-657,860
-21,015
-642,611
-642,611
0
85,739
0
0
0
9,167
19,476
0
0
-777,732
0
0
0
0
0000-777,7320019,4769,16700085,7390-642,611-642,611-21,015-657,860-668,844-668,844-674-665,42900-2100-655,859-655,85940,175-674,708-669,879-669,87900000-716,097000-700,181000-704,88836,43236,4320000000000000000000000000000000000000000104,666000144,267000131,044000133,339000230,098000217,30300000000000000



5.3. Balance Sheets

Currency in AUD. All numbers in thousands.