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

Mystate Ltd
Buy, Hold or Sell?

Let's analyze Mystate Ltd together

I guess you are interested in Mystate 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 Mystate 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 Mystate Ltd

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

1. Quick Overview

1.1. Quick analysis of Mystate Ltd (30 sec.)










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

How much money do you get?

How much money do you get?
A$0.43
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
A$3.32
Expected worth in 1 year
A$3.36
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
A$0.67
Return On Investment
18.5%

For what price can you sell your share?

Current Price per Share
A$3.63
Expected price per share
A$3.5682544715447 - A$3.94
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Mystate Ltd (5 min.)




Live pricePrice per Share (EOD)
A$3.63
Intrinsic Value Per Share
A$-49.47 - A$37.56
Total Value Per Share
A$-46.15 - A$40.88

2.2. Growth of Mystate Ltd (5 min.)




Is Mystate Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$313.7m$308.7m$4.9m1.6%

How much money is Mystate Ltd making?

Current yearPrevious yearGrowGrow %
Making money$23.8m$25.9m-$2.1m-9.1%
Net Profit Margin7.0%10.1%--

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

2.3. Financial Health of Mystate 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 Mystate Ltd?

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

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

Speculation

The Price per Share of Mystate Ltd is A$3.63. 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 Mystate 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 Mystate 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$3.32. Based on the TTM, the Book Value Change Per Share is A$0.01 per quarter. Based on the YOY, the Book Value Change Per Share is A$-0.56 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$0.16 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Mystate 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 Eps0.174.7%0.174.7%0.195.2%0.195.3%0.195.2%
Usd Book Value Change Per Share0.010.2%0.010.2%-0.38-10.5%0.051.4%0.051.4%
Usd Dividend Per Share0.112.9%0.112.9%0.051.4%0.102.8%0.123.3%
Usd Total Gains Per Share0.113.1%0.113.1%-0.33-9.1%0.154.2%0.174.7%
Usd Price Per Share2.52-2.52-2.14-2.64-2.87-
Price to Earnings Ratio14.84-14.84-11.38-13.79-15.20-
Price-to-Total Gains Ratio22.28-22.28--6.51-9.52-13.07-
Price to Book Ratio1.13-1.13-0.96-1.13-1.39-
Price-to-Total Gains Ratio22.28-22.28--6.51-9.52-13.07-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.449524
Number of shares408
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.110.10
Usd Book Value Change Per Share0.010.05
Usd Total Gains Per Share0.110.15
Gains per Quarter (408 shares)46.2162.37
Gains per Year (408 shares)184.84249.49
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
11741117516881239
234921360337162488
352332545505244737
469742730673325986
5872539158414061235
6104663110010104871484
7122074128511785681733
8139584147013466501982
9156995165515157312231
101743105184016838122480

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%16.00.00.0100.0%
Book Value Change Per Share1.00.00.0100.0%2.01.00.066.7%4.01.00.080.0%9.01.00.090.0%15.01.00.093.8%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%15.00.01.093.8%
Total Gains per Share1.00.00.0100.0%2.01.00.066.7%4.01.00.080.0%9.01.00.090.0%15.01.00.093.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Mystate 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--0.0100.0100%-0.564+6013%0.074-87%0.075-87%
Book Value Per Share--3.3213.3210%3.311+0%3.453-4%3.125+6%
Current Ratio--0.0310.0310%0.033-6%0.025+26%10.782-100%
Debt To Asset Ratio--0.9490.9490%0.9500%0.946+0%0.941+1%
Debt To Equity Ratio--18.72018.7200%18.941-1%17.489+7%16.046+17%
Dividend Per Share--0.1580.1580%0.077+106%0.153+4%0.177-10%
Eps--0.2520.2520%0.279-10%0.284-11%0.280-10%
Free Cash Flow Per Share--0.1350.1350%-6.866+5191%-5.416+4116%-2.976+2307%
Free Cash Flow To Equity Per Share---0.025-0.0250%-6.234+24811%-5.039+20033%-1.031+4021%
Gross Profit Margin--1.0001.0000%0.734+36%0.812+23%0.843+19%
Intrinsic Value_10Y_max--37.558--------
Intrinsic Value_10Y_min---49.474--------
Intrinsic Value_1Y_max---1.527--------
Intrinsic Value_1Y_min---6.268--------
Intrinsic Value_3Y_max---0.555--------
Intrinsic Value_3Y_min---17.809--------
Intrinsic Value_5Y_max--5.277--------
Intrinsic Value_5Y_min---28.140--------
Market Cap402723090.000-30%523646693.900523646693.9000%438058220.210+20%472614064.862+11%491055458.461+7%
Net Profit Margin--0.0700.0700%0.101-31%0.134-48%0.192-64%
Operating Margin----0%-0%-0.0210%-0.0970%
Operating Ratio--0.1000.1000%0.141-29%0.176-43%0.411-76%
Pb Ratio1.093-3%1.1261.1260%0.957+18%1.134-1%1.389-19%
Pe Ratio14.402-3%14.83914.8390%11.378+30%13.785+8%15.195-2%
Price Per Share3.630-3%3.7403.7400%3.170+18%3.908-4%4.250-12%
Price To Free Cash Flow Ratio26.914-3%27.73027.7300%-0.462+102%4.915+464%7.364+277%
Price To Total Gains Ratio21.627-3%22.28322.2830%-6.507+129%9.517+134%13.075+70%
Quick Ratio---0.031-0.0310%0.272-111%0.140-122%70.982-100%
Return On Assets--0.0040.0040%0.004-9%0.005-15%0.005-29%
Return On Equity--0.0760.0760%0.084-10%0.082-8%0.091-16%
Total Gains Per Share--0.1680.1680%-0.487+390%0.227-26%0.251-33%
Usd Book Value--313739487.600313739487.6000%308763512.400+2%283679037.040+11%246557209.427+27%
Usd Book Value Change Per Share--0.0060.0060%-0.381+6013%0.050-87%0.050-87%
Usd Book Value Per Share--2.2412.2410%2.234+0%2.330-4%2.109+6%
Usd Dividend Per Share--0.1070.1070%0.052+106%0.103+4%0.119-10%
Usd Eps--0.1700.1700%0.188-10%0.191-11%0.189-10%
Usd Free Cash Flow--12742923.20012742923.2000%-640262386.400+5124%-430209022.880+3476%-235165438.200+1945%
Usd Free Cash Flow Per Share--0.0910.0910%-4.633+5191%-3.655+4116%-2.008+2307%
Usd Free Cash Flow To Equity Per Share---0.017-0.0170%-4.207+24811%-3.400+20033%-0.696+4021%
Usd Market Cap271757541.132-30%353356789.044353356789.0440%295601686.998+20%318919970.969+11%331364223.369+7%
Usd Price Per Share2.450-3%2.5242.5240%2.139+18%2.637-4%2.868-12%
Usd Profit--23813017.20023813017.2000%25981149.600-8%23242541.280+2%21971015.640+8%
Usd Revenue--341999436.800341999436.8000%256934148.800+33%200525457.440+71%141574457.080+142%
Usd Total Gains Per Share--0.1130.1130%-0.329+390%0.153-26%0.170-33%
 EOD+4 -4MRQTTM+0 -0YOY+23 -125Y+18 -1710Y+18 -17

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1514.402
Price to Book Ratio (EOD)Between0-11.093
Net Profit Margin (MRQ)Greater than00.070
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than1-0.031
Current Ratio (MRQ)Greater than10.031
Debt to Asset Ratio (MRQ)Less than10.949
Debt to Equity Ratio (MRQ)Less than118.720
Return on Equity (MRQ)Greater than0.150.076
Return on Assets (MRQ)Greater than0.050.004
Total3/10 (30.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5042.037
Ma 20Greater thanMa 503.745
Ma 50Greater thanMa 1003.783
Ma 100Greater thanMa 2003.728
OpenGreater thanClose3.650
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Mystate Ltd

MyState Limited, through its subsidiaries, provides banking, trustee, and managed fund products and services in Australia. It operates through Banking and Wealth Management segments. The company offers fixed term deposits and saving products; home loans, overdraft, line of credit, commercial products and lending, personal and business lending, transactional, internet banking, insurance, business banking, agribusiness, and other alliances services. It also provides investment products; wealth management services comprising managed fund investments, portfolio administration, and advisory services; and trustee services, such as estate planning, estate and trust administration, power of attorney, corporate and custodial trustee. In addition, the company offers manages securitisation of vehicles. The company was incorporated in 2008 and is headquartered in Hobart, Australia.

Fundamental data was last updated by Penke on 2024-09-23 21:55:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a 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 very efficient in keeping operating costs low.
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 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 Mystate Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Mystate Ltd to the Banks - Regional industry mean.
  • A Net Profit Margin of 7.0% means that $0.07 for each $1 in revenue is generated as profit.

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

  • The MRQ is 7.0%. The company is making a profit. +1
  • The TTM is 7.0%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ7.0%TTM7.0%0.0%
TTM7.0%YOY10.1%-3.1%
TTM7.0%5Y13.4%-6.4%
5Y13.4%10Y19.2%-5.8%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ7.0%28.6%-21.6%
TTM7.0%30.5%-23.5%
YOY10.1%27.5%-17.4%
5Y13.4%23.9%-10.5%
10Y19.2%20.7%-1.5%
4.3.1.2. Return on Assets

Shows how efficient Mystate Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Mystate Ltd to the Banks - Regional industry mean.
  • 0.4% Return on Assets means that Mystate Ltd generated $0.00 profit for each $1 in assets.

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

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.4%0.0%
TTM0.4%YOY0.4%0.0%
TTM0.4%5Y0.5%-0.1%
5Y0.5%10Y0.5%-0.1%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%0.2%+0.2%
TTM0.4%0.2%+0.2%
YOY0.4%0.2%+0.2%
5Y0.5%0.2%+0.3%
10Y0.5%0.2%+0.3%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Mystate Ltd to the Banks - Regional industry mean.
  • 7.6% Return on Equity means Mystate Ltd generated $0.08 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 7.6%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 7.6%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ7.6%TTM7.6%0.0%
TTM7.6%YOY8.4%-0.8%
TTM7.6%5Y8.2%-0.6%
5Y8.2%10Y9.1%-0.8%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ7.6%2.3%+5.3%
TTM7.6%2.6%+5.0%
YOY8.4%2.8%+5.6%
5Y8.2%2.4%+5.8%
10Y9.1%2.8%+6.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Mystate Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Mystate Ltd is operating .

  • Measures how much profit Mystate 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 Mystate Ltd to the Banks - Regional industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

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

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-2.1%+2.1%
5Y-2.1%10Y-9.7%+7.6%
4.3.2.2. Operating Ratio

Measures how efficient Mystate Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 0.10 means that the operating costs are $0.10 for each $1 in net sales.

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

  • The MRQ is 0.100. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.100. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.100TTM0.1000.000
TTM0.100YOY0.141-0.041
TTM0.1005Y0.176-0.076
5Y0.17610Y0.411-0.235
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Mystate Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Mystate 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 0.03 means the company has $0.03 in assets for each $1 in short-term debts.

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

  • The MRQ is 0.031. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.031. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.031TTM0.0310.000
TTM0.031YOY0.033-0.002
TTM0.0315Y0.025+0.006
5Y0.02510Y10.782-10.757
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.0313.684-3.653
YOY0.0331.484-1.451
5Y0.0251.126-1.101
10Y10.78212.007-1.225
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Mystate Ltd to the Banks - Regional industry mean.
  • A Quick Ratio of -0.03 means the company can pay off $-0.03 for each $1 in debt (using most liquid assets).

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

  • The MRQ is -0.031. The company is unable to pay all its short-term debts with the most liquid assets. -2
  • The TTM is -0.031. The company is unable to pay all its short-term debts with the most liquid assets. -2
Trends
Current periodCompared to+/- 
MRQ-0.031TTM-0.0310.000
TTM-0.031YOY0.272-0.303
TTM-0.0315Y0.140-0.171
5Y0.14010Y70.982-70.842
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM-0.0311.493-1.524
YOY0.2721.485-1.213
5Y0.1400.695-0.555
10Y70.98218.305+52.677
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Mystate Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Mystate Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Mystate Ltd to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.95 means that Mystate Ltd assets are financed with 94.9% credit (debt) and the remaining percentage (100% - 94.9%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.949. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.949. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.949TTM0.9490.000
TTM0.949YOY0.950-0.001
TTM0.9495Y0.946+0.004
5Y0.94610Y0.941+0.005
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9490.916+0.033
TTM0.9490.525+0.424
YOY0.9500.526+0.424
5Y0.9460.762+0.184
10Y0.9410.847+0.094
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Mystate Ltd to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 1,872.0% means that company has $18.72 debt for each $1 in shareholders equity.

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

  • The MRQ is 18.720. The company is unable to pay all its debts with equity. -1
  • The TTM is 18.720. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ18.720TTM18.7200.000
TTM18.720YOY18.941-0.221
TTM18.7205Y17.489+1.231
5Y17.48910Y16.046+1.443
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ18.72010.941+7.779
TTM18.7206.545+12.175
YOY18.9416.424+12.517
5Y17.4899.403+8.086
10Y16.04611.740+4.306
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 Mystate Ltd generates.

  • Above 15 is considered overpriced but always compare Mystate Ltd to the Banks - Regional industry mean.
  • A PE ratio of 14.84 means the investor is paying $14.84 for every $1 in earnings.

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

  • The EOD is 14.402. Based on the earnings, the company is underpriced. +1
  • The MRQ is 14.839. Based on the earnings, the company is underpriced. +1
  • The TTM is 14.839. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD14.402MRQ14.839-0.436
MRQ14.839TTM14.8390.000
TTM14.839YOY11.378+3.461
TTM14.8395Y13.785+1.054
5Y13.78510Y15.195-1.410
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD14.4025.411+8.991
MRQ14.8394.498+10.341
TTM14.8394.602+10.237
YOY11.3785.644+5.734
5Y13.7859.300+4.485
10Y15.1959.643+5.552
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 Mystate Ltd:

  • The EOD is 26.914. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 27.730. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 27.730. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD26.914MRQ27.730-0.816
MRQ27.730TTM27.7300.000
TTM27.730YOY-0.462+28.191
TTM27.7305Y4.915+22.815
5Y4.91510Y7.364-2.449
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD26.9140.440+26.474
MRQ27.7300.366+27.364
TTM27.730-0.773+28.503
YOY-0.4620.081-0.543
5Y4.9150.389+4.526
10Y7.3640.041+7.323
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 Mystate 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 1.13 means the investor is paying $1.13 for each $1 in book value.

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

  • The EOD is 1.093. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.126. Based on the equity, the company is underpriced. +1
  • The TTM is 1.126. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.093MRQ1.126-0.033
MRQ1.126TTM1.1260.000
TTM1.126YOY0.957+0.169
TTM1.1265Y1.134-0.008
5Y1.13410Y1.389-0.255
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD1.0930.492+0.601
MRQ1.1260.409+0.717
TTM1.1260.240+0.886
YOY0.9570.306+0.651
5Y1.1340.649+0.485
10Y1.3890.920+0.469
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 Mystate Ltd.

4.8.2. Funds holding Mystate Ltd

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
Cash And Cash Equivalents  116,502-36,23680,26638,949119,2158,563127,778-242,322-114,544
Cash and Short Term Investments  116,502-36,23680,26638,949119,2158,563127,778-242,322-114,544



5.2. Latest Balance Sheet

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

Summary
Total Assets9,168,379
Total Liabilities8,703,442
Total Stockholder Equity464,937
 As reported
Total Liabilities 8,703,442
Total Stockholder Equity+ 464,937
Total Assets = 9,168,379

Assets

Total Assets9,168,379
Total Current Assets114,544
Long-term Assets9,053,835
Total Current Assets
Cash And Cash Equivalents -114,544
Other Current Assets 114,544
Total Current Assets  (as reported)114,544
Total Current Assets  (calculated)0
+/- 114,544
Long-term Assets
Property Plant Equipment 6,467
Goodwill 65,152
Long-term Assets Other 8,975,166
Long-term Assets  (as reported)9,053,835
Long-term Assets  (calculated)9,046,785
+/- 7,050

Liabilities & Shareholders' Equity

Total Current Liabilities3,699,596
Long-term Liabilities5,003,846
Total Stockholder Equity464,937
Total Current Liabilities
Short-term Debt 532,497
Other Current Liabilities 3,167,099
Total Current Liabilities  (as reported)3,699,596
Total Current Liabilities  (calculated)3,699,596
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)5,003,846
Long-term Liabilities  (calculated)0
+/- 5,003,846
Total Stockholder Equity
Common Stock228,603
Retained Earnings 233,501
Accumulated Other Comprehensive Income 2,833
Total Stockholder Equity (as reported)464,937
Total Stockholder Equity (calculated)464,937
+/-0
Other
Cash and Short Term Investments -114,544
Common Stock Shares Outstanding 140,012
Liabilities and Stockholders Equity 9,168,379
Net Debt 2,426,585
Net Working Capital -3,585,052
Short Long Term Debt Total 2,312,041



5.3. Balance Sheets Structured

All numbers in thousands.

 Trend2024-06-302023-06-302022-06-302021-06-302020-06-302019-06-302018-06-302017-06-302016-06-302015-06-302014-06-302013-06-302012-06-302011-06-302010-06-302009-06-302008-06-302007-06-30
> Total Assets 
889,416
1,706,695
1,731,501
2,058,710
2,246,754
3,657,202
3,629,741
3,555,822
4,080,020
4,415,403
4,910,451
5,168,305
5,712,882
6,095,806
6,542,476
8,079,847
9,124,283
9,168,379
9,168,3799,124,2838,079,8476,542,4766,095,8065,712,8825,168,3054,910,4514,415,4034,080,0203,555,8223,629,7413,657,2022,246,7542,058,7101,731,5011,706,695889,416
   > Total Current Assets 
0
0
0
1,763,291
1,911,025
3,163,266
66,835
57,958
66,185
80,126
64,226
67,876
79,994
116,502
80,266
119,215
127,778
114,544
114,544127,778119,21580,266116,50279,99467,87664,22680,12666,18557,95866,8353,163,2661,911,0251,763,291000
       Cash And Cash Equivalents 
3,993
8,485
6,253
37,270
35,471
71,003
66,835
57,958
66,185
80,126
64,226
67,876
79,994
116,502
80,266
119,215
127,778
-114,544
-114,544127,778119,21580,266116,50279,99467,87664,22680,12666,18557,95866,83571,00335,47137,2706,2538,4853,993
       Short-term Investments 
0
0
0
648
648
648
648
5,020
340,558
355,969
421,036
371,592
451,125
543,611
707,729
833,397
928,152
0
0928,152833,397707,729543,611451,125371,592421,036355,969340,5585,020648648648648000
       Net Receivables 
0
0
0
10,802
15,146
26,635
25,502
22,583
20,736
17,875
35,161
25,826
27,168
34,615
35,855
42,307
0
0
0042,30735,85534,61527,16825,82635,16117,87520,73622,58325,50226,63515,14610,802000
       Other Current Assets 
0
0
0
1,714,571
1,859,761
3,064,980
0
0
0
1,819
1,504
67,876
79,994
116,502
80,266
119,215
127,778
114,544
114,544127,778119,21580,266116,50279,99467,8761,5041,8190003,064,9801,859,7611,714,571000
   > Long-term Assets 
0
0
0
295,420
335,729
493,937
92,503
93,738
90,331
88,794
96,475
91,585
90,758
5,979,304
6,462,210
7,960,632
8,996,505
9,053,835
9,053,8358,996,5057,960,6326,462,2105,979,30490,75891,58596,47588,79490,33193,73892,503493,937335,729295,420000
       Property Plant Equipment 
2,551
12,201
11,106
15,873
8,084
17,019
17,818
15,621
11,654
9,812
8,296
6,360
5,779
19,491
11,678
10,453
7,977
6,467
6,4677,97710,45311,67819,4915,7796,3608,2969,81211,65415,62117,81817,0198,08415,87311,10612,2012,551
       Goodwill 
1,863
2,983
2,825
47,758
47,758
64,843
65,978
65,978
65,978
65,978
65,978
65,978
65,152
65,152
65,152
65,152
65,152
65,152
65,15265,15265,15265,15265,15265,15265,97865,97865,97865,97865,97865,97864,84347,75847,7582,8252,9831,863
       Long Term Investments 
0
0
0
0
0
0
0
168,698
340,358
355,969
421,036
371,592
451,125
543,611
707,729
833,397
928,152
0
0928,152833,397707,729543,611451,125371,592421,036355,969340,358168,6980000000
       Intangible Assets 
2,371
3,566
4,012
938
1,073
5,985
8,707
12,139
12,699
13,004
22,201
19,247
19,827
84,471
83,478
78,845
77,922
0
077,92278,84583,47884,47119,82719,24722,20113,00412,69912,1398,7075,9851,0739384,0123,5662,371
       Earning Assets 
0
0
0
0
0
0
0
0
340,358
355,992
420,769
406,864
450,333
542,565
710,967
0
0
0
000710,967542,565450,333406,864420,769355,992340,35800000000
       Long-term Assets Other 
0
0
0
0
0
0
-92,503
-93,738
-340,558
-359,633
-425,754
-3,520
-3,341
5,805,950
6,292,569
7,790,375
8,831,168
8,975,166
8,975,1668,831,1687,790,3756,292,5695,805,950-3,341-3,520-425,754-359,633-340,558-93,738-92,503000000
> Total Liabilities 
836,504
1,586,497
1,603,121
1,860,325
2,042,153
3,383,325
3,350,032
3,270,173
3,786,880
4,115,775
4,599,547
4,847,643
5,385,383
5,761,484
6,127,262
7,649,934
8,666,720
8,703,442
8,703,4428,666,7207,649,9346,127,2625,761,4845,385,3834,847,6434,599,5474,115,7753,786,8803,270,1733,350,0323,383,3252,042,1531,860,3251,603,1211,586,497836,504
   > Total Current Liabilities 
0
0
0
34,107
29,829
50,173
22,980
4,874
4,191
2,156
4,230
3,319
4,187
4,597,031
5,215,019
6,604,950
3,878,251
3,699,596
3,699,5963,878,2516,604,9505,215,0194,597,0314,1873,3194,2302,1564,1914,87422,98050,17329,82934,107000
       Short-term Debt 
0
0
0
648
648
648
648
5,020
797,448
117,171
3,727,312
3,895,068
4,305,011
4,594,725
5,215,019
6,604,950
495,525
532,497
532,497495,5256,604,9505,215,0194,594,7254,305,0113,895,0683,727,312117,171797,4485,020648648648648000
       Short Long Term Debt 
0
0
0
0
0
0
0
569,507
833,450
781,142
962,125
1,141,754
1,302,576
1,484,046
1,128,297
1,250,117
1,717,858
0
01,717,8581,250,1171,128,2971,484,0461,302,5761,141,754962,125781,142833,450569,5070000000
       Accounts payable 
5,557
30,851
8,742
34,107
29,829
50,173
47,373
43,764
41,773
3,262,377
3,552,146
3,624,905
4,001,334
4,207,089
4,937,440
6,315,522
0
0
006,315,5224,937,4404,207,0894,001,3343,624,9053,552,1463,262,37741,77343,76447,37350,17329,82934,1078,74230,8515,557
       Other Current Liabilities 
0
0
0
-34,107
-29,829
-50,173
-24,393
-38,890
-835,030
-115,015
-3,723,082
-3,891,749
-4,300,824
2,306
-1,128,297
0
3,382,726
3,167,099
3,167,0993,382,7260-1,128,2972,306-4,300,824-3,891,749-3,723,082-115,015-835,030-38,890-24,393-50,173-29,829-34,107000
   > Long-term Liabilities 
0
0
0
0
0
0
505,057
525,743
797,448
688,634
823,637
913,893
1,040,287
1,164,453
912,243
1,044,984
4,788,469
5,003,846
5,003,8464,788,4691,044,984912,2431,164,4531,040,287913,893823,637688,634797,448525,743505,057000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
797,448
805,805
996,820
1,176,499
1,337,274
1,518,854
1,162,959
1,299,875
1,922,382
0
01,922,3821,299,8751,162,9591,518,8541,337,2741,176,499996,820805,805797,44800000000
> Total Stockholder Equity
52,912
120,198
128,381
198,386
204,601
273,877
279,709
285,649
293,140
299,628
310,904
320,662
327,499
334,322
415,214
429,913
457,563
464,937
464,937457,563429,913415,214334,322327,499320,662310,904299,628293,140285,649279,709273,877204,601198,386128,381120,19852,912
   Common Stock
0
0
0
64,624
64,701
131,786
132,241
132,566
132,670
134,756
141,349
145,380
148,707
152,775
208,196
211,167
225,274
228,603
228,603225,274211,167208,196152,775148,707145,380141,349134,756132,670132,566132,241131,78664,70164,624000
   Retained Earnings 
52,811
116,694
127,490
131,778
137,275
141,094
145,173
150,327
160,300
163,748
168,786
174,996
178,629
182,449
207,282
209,788
223,497
233,501
233,501223,497209,788207,282182,449178,629174,996168,786163,748160,300150,327145,173141,094137,275131,778127,490116,69452,811
   Capital Surplus 000000000000000000
   Treasury Stock000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
1
2,756
-4,428
-4,428
-4,428
-4,428
-2,749
-335,224
-415,478
-423,212
-451,139
0
0-451,139-423,212-415,478-335,224-2,749-4,428-4,428-4,428-4,4282,7561000000



5.4. Balance Sheets

All numbers in thousands.




5.5. Cash Flows

All numbers in thousands.