25 XP   0   0   10

Sims Ltd
Buy, Hold or Sell?

Let's analyse Sims Ltd together

PenkeI guess you are interested in Sims 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 Sims 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.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Sims Ltd

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

Quick analysis of Sims Ltd (30 sec.)










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

How much money do you get?

How much money do you get?
A$0.30
When do you have the money?
1 year
How often do you get paid?
94.6%

What is your share worth?

Current worth
A$13.45
Expected worth in 1 year
A$14.08
How sure are you?
75.7%

+ What do you gain per year?

Total Gains per Share
A$1.09
Return On Investment
8.9%

For what price can you sell your share?

Current Price per Share
A$12.24
Expected price per share
A$11.81 - A$14.97
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Sims Ltd (5 min.)




Live pricePrice per Share (EOD)

A$12.24

Intrinsic Value Per Share

A$1.27 - A$18.11

Total Value Per Share

A$14.72 - A$31.57

2. Growth of Sims Ltd (5 min.)




Is Sims Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$1.7b$1.6b$66.7m3.9%

How much money is Sims Ltd making?

Current yearPrevious yearGrowGrow %
Making money$40.2m$108.9m-$68.6m-170.5%
Net Profit Margin1.8%3.0%--

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

3. Financial Health of Sims Ltd (5 min.)




4. Comparing to competitors in the Steel industry (5 min.)




  Industry Rankings (Steel)  


Richest
#67 / 332

Most Revenue
#47 / 332

Most Profit
#70 / 332

Most Efficient
#189 / 332
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Sims Ltd? (5 min.)

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

What can you expect buying and holding a share of Sims Ltd?

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

Speculation

The Price per Share of Sims Ltd is A$12.24. 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 Sims 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 Sims 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$13.45. Based on the TTM, the Book Value Change Per Share is A$0.16 per quarter. Based on the YOY, the Book Value Change Per Share is A$0.42 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$0.11 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Sims 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 Eps0.221.8%0.201.7%0.413.3%0.171.4%0.151.2%
Usd Book Value Change Per Share0.010.1%0.100.8%0.272.2%0.090.7%0.050.4%
Usd Dividend Per Share0.131.1%0.070.6%0.151.2%0.080.7%0.070.6%
Usd Total Gains Per Share0.151.2%0.181.4%0.423.4%0.171.4%0.121.0%
Usd Price Per Share10.11-10.14-10.03-8.45-8.00-
Price to Earnings Ratio11.62-13.50-7.41-6.86-8.92-
Price-to-Total Gains Ratio67.79-113.44-58.08-59.03-58.61-
Price to Book Ratio1.16-1.16-1.20-1.13-1.13-
Price-to-Total Gains Ratio67.79-113.44-58.08-59.03-58.61-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share7.954776
Number of shares125
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.070.08
Usd Book Value Change Per Share0.100.09
Usd Total Gains Per Share0.180.17
Gains per Quarter (125 shares)22.0920.79
Gains per Year (125 shares)88.3683.15
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1375178404373
2741021668087156
3111154254119130239
4149205342159173322
5186256430199217405
6223307518239260488
7260358606279304571
8297410694318347654
9334461782358390737
10372512870398434820

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 Share3.00.00.0100.0%11.00.00.0100.0%15.04.00.078.9%29.04.04.078.4%57.06.012.076.0%
Book Value Change Per Share2.01.00.066.7%6.02.03.054.5%8.06.05.042.1%15.010.012.040.5%32.018.025.042.7%
Dividend per Share3.00.00.0100.0%11.00.00.0100.0%19.00.00.0100.0%35.00.02.094.6%72.00.03.096.0%
Total Gains per Share3.00.00.0100.0%11.00.00.0100.0%15.04.00.078.9%28.08.01.075.7%59.014.02.078.7%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Sims Ltd

About Sims Ltd

Sims Limited engages in buying, processing, and selling ferrous and non-ferrous recycled metals in Australia, Bangladesh, China, Turkey, the United States, and internationally. The company operates through six segments: North America Metals, Investment in SA Recycling, Australia/New Zealand Metals, UK Metals, Global Trading, and Sims Lifecycle Services. It is involved in the collection, processing, and trading of iron and steel secondary raw materials; and other metal alloys and residues, principally aluminum, lead, copper, zinc, and nickel bearing materials. The company also engages in the provision of environmentally responsible solutions for the disposal of post-consumer electronic products, such as information technology assets recycled for commercial customers; and environmentally responsible recycling of negative value materials, including electronic equipment. In addition, it provides secondary processing and other services comprising recycling of municipal curbside materials, stevedoring, and other sources of service. The company was founded in 1917 and is headquartered in Mascot, Australia.

Fundamental data was last updated by Penke on 2024-02-25 19:46:03.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a 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 inefficient.
The company is less 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 just not 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.

Valuation

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 overpriced.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Sims Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Sims Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Sims Ltd to the Steel industry mean.
  • A Net Profit Margin of 1.6% means that $0.02 for each $1 in revenue is generated as profit.

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

  • The MRQ is 1.6%. The company is making a profit. +1
  • The TTM is 1.8%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.6%TTM1.8%-0.2%
TTM1.8%YOY3.0%-1.3%
TTM1.8%5Y1.1%+0.7%
5Y1.1%10Y1.7%-0.6%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6%3.0%-1.4%
TTM1.8%2.7%-0.9%
YOY3.0%5.3%-2.3%
5Y1.1%3.4%-2.3%
10Y1.7%2.8%-1.1%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Sims Ltd to the Steel industry mean.
  • 1.4% Return on Assets means that Sims Ltd generated $0.01 profit for each $1 in assets.

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

  • The MRQ is 1.4%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.4%TTM1.3%+0.1%
TTM1.3%YOY3.8%-2.5%
TTM1.3%5Y1.6%-0.3%
5Y1.6%10Y1.5%+0.1%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4%1.1%+0.3%
TTM1.3%1.1%+0.2%
YOY3.8%2.0%+1.8%
5Y1.6%1.4%+0.2%
10Y1.5%1.0%+0.5%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Sims Ltd to the Steel industry mean.
  • 2.5% Return on Equity means Sims Ltd generated $0.02 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 2.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.5%TTM2.4%+0.1%
TTM2.4%YOY6.7%-4.2%
TTM2.4%5Y2.8%-0.4%
5Y2.8%10Y2.4%+0.5%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5%2.4%+0.1%
TTM2.4%1.9%+0.5%
YOY6.7%4.3%+2.4%
5Y2.8%2.7%+0.1%
10Y2.4%1.8%+0.6%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Sims Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Sims Ltd is operating .

  • Measures how much profit Sims 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 Sims Ltd to the Steel industry mean.
  • An Operating Margin of -0.9% means the company generated $-0.01  for each $1 in revenue (before taxes).

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

  • The MRQ is -0.9%. The company is operating very inefficient. -2
  • The TTM is -0.3%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-0.9%TTM-0.3%-0.5%
TTM-0.3%YOY0.4%-0.8%
TTM-0.3%5Y0.1%-0.4%
5Y0.1%10Y0.5%-0.5%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.9%6.7%-7.6%
TTM-0.3%3.2%-3.5%
YOY0.4%7.0%-6.6%
5Y0.1%5.6%-5.5%
10Y0.5%4.1%-3.6%
1.2.2. Operating Ratio

Measures how efficient Sims Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Steel industry mean).
  • An Operation Ratio of 1.01 means that the operating costs are $1.01 for each $1 in net sales.

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

  • The MRQ is 1.009. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.994. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ1.009TTM0.994+0.015
TTM0.994YOY0.708+0.286
TTM0.9945Y0.829+0.165
5Y0.82910Y1.037-0.208
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0091.708-0.699
TTM0.9941.708-0.714
YOY0.7081.604-0.896
5Y0.8291.636-0.807
10Y1.0371.387-0.350
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Sims Ltd.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Steel industry mean).
  • A Current Ratio of 1.66 means the company has $1.66 in assets for each $1 in short-term debts.

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

  • The MRQ is 1.660. The company is able to pay all its short-term debts. +1
  • The TTM is 1.749. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.660TTM1.749-0.089
TTM1.749YOY1.895-0.146
TTM1.7495Y1.816-0.067
5Y1.81610Y1.571+0.245
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6601.684-0.024
TTM1.7491.736+0.013
YOY1.8951.663+0.232
5Y1.8161.609+0.207
10Y1.5711.436+0.135
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Sims Ltd to the Steel industry mean.
  • A Quick Ratio of 0.92 means the company can pay off $0.92 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 0.915. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.924. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.915TTM0.924-0.009
TTM0.924YOY1.068-0.144
TTM0.9245Y0.949-0.025
5Y0.94910Y0.900+0.048
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9150.608+0.307
TTM0.9240.639+0.285
YOY1.0680.714+0.354
5Y0.9490.686+0.263
10Y0.9000.620+0.280
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Sims Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Sims Ltd to Steel industry mean.
  • A Debt to Asset Ratio of 0.44 means that Sims Ltd assets are financed with 44.5% credit (debt) and the remaining percentage (100% - 44.5%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.445. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.439. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.445TTM0.439+0.006
TTM0.439YOY0.420+0.019
TTM0.4395Y0.390+0.048
5Y0.39010Y0.339+0.051
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4450.450-0.005
TTM0.4390.456-0.017
YOY0.4200.477-0.057
5Y0.3900.487-0.097
10Y0.3390.513-0.174
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Sims Ltd to the Steel industry mean.
  • A Debt to Equity ratio of 80.1% means that company has $0.80 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.801. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.831. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.801TTM0.831-0.030
TTM0.831YOY0.753+0.078
TTM0.8315Y0.663+0.168
5Y0.66310Y0.535+0.128
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8010.808-0.007
TTM0.8310.852-0.021
YOY0.7530.940-0.187
5Y0.6631.003-0.340
10Y0.5351.192-0.657
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Sims Ltd

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Sims Ltd generates.

  • Above 15 is considered overpriced but always compare Sims Ltd to the Steel industry mean.
  • A PE ratio of 11.62 means the investor is paying $11.62 for every $1 in earnings.

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

  • The EOD is 9.142. Based on the earnings, the company is underpriced. +1
  • The MRQ is 11.621. Based on the earnings, the company is underpriced. +1
  • The TTM is 13.498. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD9.142MRQ11.621-2.480
MRQ11.621TTM13.498-1.877
TTM13.498YOY7.415+6.084
TTM13.4985Y6.856+6.642
5Y6.85610Y8.916-2.060
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD9.1428.494+0.648
MRQ11.6217.626+3.995
TTM13.4987.504+5.994
YOY7.4156.345+1.070
5Y6.8568.089-1.233
10Y8.91610.680-1.764
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Sims Ltd:

  • The EOD is 69.141. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 87.895. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is 74.106. Based on how much money comes from the company's main activities, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD69.141MRQ87.895-18.754
MRQ87.895TTM74.106+13.789
TTM74.106YOY17.284+56.822
TTM74.1065Y13.626+60.479
5Y13.62610Y20.042-6.416
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD69.1412.932+66.209
MRQ87.8952.598+85.297
TTM74.1062.058+72.048
YOY17.2841.444+15.840
5Y13.6260.910+12.716
10Y20.0421.480+18.562
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Sims Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Steel industry mean).
  • A PB ratio of 1.16 means the investor is paying $1.16 for each $1 in book value.

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

  • The EOD is 0.910. Based on the equity, the company is cheap. +2
  • The MRQ is 1.157. Based on the equity, the company is underpriced. +1
  • The TTM is 1.161. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD0.910MRQ1.157-0.247
MRQ1.157TTM1.161-0.005
TTM1.161YOY1.205-0.043
TTM1.1615Y1.135+0.026
5Y1.13510Y1.133+0.002
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD0.9101.003-0.093
MRQ1.1570.891+0.266
TTM1.1610.955+0.206
YOY1.2051.093+0.112
5Y1.1351.064+0.071
10Y1.1331.125+0.008
2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Sims Ltd.

3.1. Institutions holding Sims Ltd

Institutions are holding 49.429% of the shares of Sims Ltd.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2020-12-31Ohio-Public Employees Retirement System (PERS)0.08?156288
Total 0.08015628800.0%

3.2. Funds holding Sims Ltd

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2021-01-31DFA International Small Cap Value Portfolio1.48-2975244--
2020-10-31Vanguard International Stock Index-Total Intl Stock Indx1.3200001-2662487--
2021-01-31DFA Asia Pacific Small Company Series0.58-1162937--
2020-12-31Vanguard Tax Managed Fund-Vanguard Developed Markets Index Fund0.52-1055838--
2021-02-28iShares Core MSCI EAFE ETF0.44-879148--
2021-01-31DFA International Core Equity Portfolio0.41-826113--
2021-02-28iShares MSCI EAFE Small Cap ETF0.36000002-733019--
2020-10-31Vanguard Intl Equity Index Fds-FTSE All World ex U.S. Index Fund0.15-296467--
2020-11-30Schwab Strategic Tr-Schwab Fundamental Intl Large Co Index ETF0.1-208871--
2020-11-30Schwab Strategic Tr-Schwab International Equity ETF0.090000004-188216--
Total 5.45000012401098834000.0%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Sims 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--0.0230.158-85%0.419-95%0.133-83%0.084-73%
Book Value Per Share--13.45213.438+0%12.880+4%11.458+17%10.838+24%
Current Ratio--1.6601.749-5%1.895-12%1.816-9%1.571+6%
Debt To Asset Ratio--0.4450.439+1%0.420+6%0.390+14%0.339+31%
Debt To Equity Ratio--0.8010.831-4%0.753+6%0.663+21%0.535+50%
Dividend Per Share--0.2070.114+81%0.223-8%0.122+69%0.104+99%
Eps--0.3350.314+7%0.628-47%0.268+25%0.232+44%
Free Cash Flow Per Share--0.0440.054-17%0.327-86%0.088-50%0.107-59%
Free Cash Flow To Equity Per Share--0.129-0.033+125%0.223-42%0.010+1195%0.183-30%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.892+12%
Intrinsic Value_10Y_max--18.114--------
Intrinsic Value_10Y_min--1.272--------
Intrinsic Value_1Y_max--0.883--------
Intrinsic Value_1Y_min--0.379--------
Intrinsic Value_3Y_max--3.364--------
Intrinsic Value_3Y_min--0.928--------
Intrinsic Value_5Y_max--6.701--------
Intrinsic Value_5Y_min--1.242--------
Market Cap2364890400.000-29%3058753680.0003080722791.000-1%3069157827.5000%2607967864.343+17%2441281321.528+25%
Net Profit Margin--0.0160.018-11%0.030-48%0.011+46%0.017-4%
Operating Margin---0.009-0.003-63%0.004-296%0.001-1774%0.005-267%
Operating Ratio--1.0090.994+1%0.708+43%0.829+22%1.037-3%
Pb Ratio0.910-27%1.1571.1610%1.205-4%1.135+2%1.133+2%
Pe Ratio9.142-27%11.62113.498-14%7.415+57%6.856+69%8.916+30%
Price Per Share12.240-27%15.56015.6070%15.435+1%13.005+20%12.306+26%
Price To Free Cash Flow Ratio69.141-27%87.89574.106+19%17.284+409%13.626+545%20.042+339%
Price To Total Gains Ratio53.326-27%67.790113.438-40%58.082+17%59.030+15%58.613+16%
Quick Ratio--0.9150.924-1%1.068-14%0.949-4%0.900+2%
Return On Assets--0.0140.013+5%0.038-64%0.016-14%0.015-6%
Return On Equity--0.0250.024+2%0.067-63%0.028-12%0.024+6%
Total Gains Per Share--0.2300.272-16%0.643-64%0.256-10%0.188+22%
Usd Book Value--1718595560.0001723924740.0000%1657147515.000+4%1491876234.737+15%1396157335.676+23%
Usd Book Value Change Per Share--0.0150.102-85%0.272-95%0.087-83%0.055-73%
Usd Book Value Per Share--8.7438.733+0%8.371+4%7.447+17%7.044+24%
Usd Dividend Per Share--0.1340.074+81%0.145-8%0.080+69%0.068+99%
Usd Eps--0.2180.204+7%0.408-47%0.174+25%0.151+44%
Usd Free Cash Flow--5654130.0006867276.667-18%42064777.500-87%11383511.579-50%13632091.622-59%
Usd Free Cash Flow Per Share--0.0290.035-17%0.213-86%0.057-50%0.070-59%
Usd Free Cash Flow To Equity Per Share--0.084-0.021+125%0.145-42%0.006+1195%0.119-30%
Usd Market Cap1536942270.960-29%1987884016.6322002161741.871-1%1994645672.0920%1694918315.037+17%1586588730.861+25%
Usd Price Per Share7.955-27%10.11210.1430%10.031+1%8.452+20%7.998+26%
Usd Profit--42763420.00040282968.333+6%108963858.750-61%44353964.737-4%34862743.784+23%
Usd Revenue--2682722209.3502272321191.017+18%1749587666.250+53%1460398841.213+84%1274912342.920+110%
Usd Total Gains Per Share--0.1490.177-16%0.418-64%0.166-10%0.122+22%
 EOD+4 -4MRQTTM+16 -19YOY+7 -285Y+15 -2010Y+20 -16

4.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-159.142
Price to Book Ratio (EOD)Between0-10.910
Net Profit Margin (MRQ)Greater than00.016
Operating Margin (MRQ)Greater than0-0.009
Quick Ratio (MRQ)Greater than10.915
Current Ratio (MRQ)Greater than11.660
Debt to Asset Ratio (MRQ)Less than10.445
Debt to Equity Ratio (MRQ)Less than10.801
Return on Equity (MRQ)Greater than0.150.025
Return on Assets (MRQ)Greater than0.050.014
Total6/10 (60.0%)

4.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5025.647
Ma 20Greater thanMa 5013.739
Ma 50Greater thanMa 10014.208
Ma 100Greater thanMa 20013.762
OpenGreater thanClose12.330
Total2/5 (40.0%)



Latest Balance Sheet

Balance Sheet of 2023-12-31. Currency in AUD. All numbers in thousands.

Summary
Total Assets4,763,700
Total Liabilities2,119,300
Total Stockholder Equity2,644,400
 As reported
Total Liabilities 2,119,300
Total Stockholder Equity+ 2,644,400
Total Assets = 4,763,700

Assets

Total Assets4,763,700
Total Current Assets1,800,300
Long-term Assets2,963,400
Total Current Assets
Cash And Cash Equivalents 209,300
Short-term Investments 14,400
Net Receivables 769,100
Inventory 712,000
Other Current Assets 109,900
Total Current Assets  (as reported)1,800,300
Total Current Assets  (calculated)1,814,700
+/- 14,400
Long-term Assets
Property Plant Equipment 1,884,900
Intangible Assets 248,000
Long-term Assets Other 500
Long-term Assets  (as reported)2,963,400
Long-term Assets  (calculated)2,133,400
+/- 830,000

Liabilities & Shareholders' Equity

Total Current Liabilities1,084,700
Long-term Liabilities1,034,600
Total Stockholder Equity2,644,400
Total Current Liabilities
Short-term Debt 83,600
Accounts payable 808,000
Other Current Liabilities 193,100
Total Current Liabilities  (as reported)1,084,700
Total Current Liabilities  (calculated)1,084,700
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)1,034,600
Long-term Liabilities  (calculated)0
+/- 1,034,600
Total Stockholder Equity
Common Stock2,592,900
Retained Earnings -354,900
Accumulated Other Comprehensive Income 406,400
Total Stockholder Equity (as reported)2,644,400
Total Stockholder Equity (calculated)2,644,400
+/-0
Other
Cash and Short Term Investments 209,300
Common Stock Shares Outstanding 196,578
Current Deferred Revenue95,700
Liabilities and Stockholders Equity 4,763,700
Net Debt 686,700
Net Working Capital 715,600
Short Long Term Debt Total 896,000



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2023-12-312023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302003-12-312003-06-302002-12-312002-06-302001-12-312001-06-302000-12-312000-06-301999-06-301998-06-301997-06-30
> Total Assets 
443,956
555,148
416,502
594,423
604,671
617,787
587,727
618,743
602,648
588,393
577,439
721,158
871,301
871,301
898,329
879,738
1,866,201
1,866,201
1,937,839
1,937,839
1,978,620
1,978,620
2,199,078
2,186,416
2,232,713
2,232,713
4,646,476
4,816,972
4,400,790
4,400,790
3,808,600
3,808,560
3,796,253
3,796,253
4,239,700
4,239,700
3,792,500
3,792,500
4,179,800
4,179,800
3,624,600
3,624,600
3,509,000
3,620,000
3,077,200
3,077,200
2,917,400
2,916,800
2,994,400
2,994,400
2,649,400
2,649,400
2,785,800
2,785,800
2,881,800
2,881,800
2,567,500
2,567,500
2,570,900
2,570,900
2,656,100
2,656,100
2,743,000
2,743,000
2,820,200
2,820,200
3,201,800
3,201,800
3,128,800
3,128,800
3,185,400
3,185,400
3,342,100
3,342,100
0
3,206,100
0
3,148,100
0
3,747,800
0
3,817,300
4,439,500
4,439,500
4,352,300
4,352,300
4,705,700
4,705,700
4,763,700
4,763,7004,705,7004,705,7004,352,3004,352,3004,439,5004,439,5003,817,30003,747,80003,148,10003,206,10003,342,1003,342,1003,185,4003,185,4003,128,8003,128,8003,201,8003,201,8002,820,2002,820,2002,743,0002,743,0002,656,1002,656,1002,570,9002,570,9002,567,5002,567,5002,881,8002,881,8002,785,8002,785,8002,649,4002,649,4002,994,4002,994,4002,916,8002,917,4003,077,2003,077,2003,620,0003,509,0003,624,6003,624,6004,179,8004,179,8003,792,5003,792,5004,239,7004,239,7003,796,2533,796,2533,808,5603,808,6004,400,7904,400,7904,816,9724,646,4762,232,7132,232,7132,186,4162,199,0781,978,6201,978,6201,937,8391,937,8391,866,2011,866,201879,738898,329871,301871,301721,158577,439588,393602,648618,743587,727617,787604,671594,423416,502555,148443,956
   > Total Current Assets 
209,704
242,823
150,224
241,610
0
274,914
0
309,144
0
308,042
0
358,669
0
0
0
411,158
0
0
0
711,642
0
0
0
792,822
0
0
0
2,014,457
0
1,138,081
0
985,878
0
1,148,767
0
1,494,100
0
1,381,300
0
1,766,500
0
0
0
1,484,200
0
1,356,000
0
1,159,400
0
1,204,200
0
1,107,000
0
1,122,600
0
1,206,200
0
1,078,100
0
1,080,700
0
0
1,227,700
1,227,700
1,287,500
1,287,500
1,388,800
1,388,800
1,246,200
1,246,200
1,230,000
1,230,000
1,046,600
1,046,600
974,800
974,800
1,070,900
1,070,900
1,533,300
1,533,300
1,553,200
1,553,200
1,772,000
1,772,000
1,722,900
1,722,900
1,961,400
1,961,400
1,800,300
1,800,3001,961,4001,961,4001,722,9001,722,9001,772,0001,772,0001,553,2001,553,2001,533,3001,533,3001,070,9001,070,900974,800974,8001,046,6001,046,6001,230,0001,230,0001,246,2001,246,2001,388,8001,388,8001,287,5001,287,5001,227,7001,227,700001,080,70001,078,10001,206,20001,122,60001,107,00001,204,20001,159,40001,356,00001,484,2000001,766,50001,381,30001,494,10001,148,7670985,87801,138,08102,014,457000792,822000711,642000411,158000358,6690308,0420309,1440274,9140241,610150,224242,823209,704
       Cash And Cash Equivalents 
22,886
48,556
14,156
18,948
0
43,825
0
71,202
0
78,617
0
20,107
0
0
0
46,008
0
0
0
15,800
0
0
0
38,560
0
0
0
133,487
0
165,774
0
69,536
0
225,043
0
132,300
0
106,000
0
165,500
0
0
0
51,400
0
71,200
0
46,900
0
62,900
0
57,200
0
66,300
0
316,000
0
380,800
0
248,300
0
0
378,500
378,500
393,900
393,900
339,100
339,100
216,100
216,100
382,900
382,900
222,900
222,900
0
227,300
0
309,400
0
240,300
0
171,900
252,800
252,800
387,700
387,700
308,700
308,700
209,300
209,300308,700308,700387,700387,700252,800252,800171,9000240,3000309,4000227,3000222,900222,900382,900382,900216,100216,100339,100339,100393,900393,900378,500378,50000248,3000380,8000316,000066,300057,200062,900046,900071,200051,400000165,5000106,0000132,3000225,043069,5360165,7740133,48700038,56000015,80000046,00800020,107078,617071,202043,825018,94814,15648,55622,886
       Short-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
8,700
0
0
0
4,000
0
0
0
5,500
0
0
0
7,100
0
0
0
7,500
0
0
0
9,000
0
0
0
8,900
0
0
0
9,500
15,500
15,500
0
11,300
14,900
14,900
17,500
14,100
24,300
24,300
0
17,200
0
22,800
0
34,600
0
41,900
15,600
15,600
19,500
19,500
1,200
21,200
14,400
14,40021,2001,20019,50019,50015,60015,60041,900034,600022,800017,200024,30024,30014,10017,50014,90014,90011,300015,50015,5009,5000008,9000009,0000007,5000007,1000005,5000004,0000008,70000000000000000000000000000000000000
       Net Receivables 
126,524
135,191
87,889
143,567
149,766
138,855
126,504
157,898
128,643
131,623
137,787
182,397
264,894
264,894
202,694
202,694
389,992
389,992
335,774
335,774
353,158
353,158
351,425
351,425
404,730
404,730
852,811
852,811
454,451
454,451
434,000
337,771
368,927
368,927
558,400
558,400
434,700
434,700
589,300
589,300
539,800
539,800
512,500
507,100
439,600
439,600
450,400
450,400
458,400
458,400
459,700
459,700
383,600
383,600
372,600
372,600
307,100
307,100
374,100
374,100
411,500
411,500
402,900
402,900
345,500
345,500
439,100
462,300
485,400
485,400
356,300
387,200
474,000
474,000
368,900
392,300
398,100
398,100
574,500
573,800
556,000
556,000
656,800
656,800
600,900
600,900
673,900
673,800
769,100
769,100673,800673,900600,900600,900656,800656,800556,000556,000573,800574,500398,100398,100392,300368,900474,000474,000387,200356,300485,400485,400462,300439,100345,500345,500402,900402,900411,500411,500374,100374,100307,100307,100372,600372,600383,600383,600459,700459,700458,400458,400450,400450,400439,600439,600507,100512,500539,800539,800589,300589,300434,700434,700558,400558,400368,927368,927337,771434,000454,451454,451852,811852,811404,730404,730351,425351,425353,158353,158335,774335,774389,992389,992202,694202,694264,894264,894182,397137,787131,623128,643157,898126,504138,855149,766143,56787,889135,191126,524
       Inventory 
60,294
59,076
48,179
75,200
81,103
76,006
76,298
75,905
94,792
88,582
101,557
147,676
150,569
150,569
150,956
150,956
262,517
262,517
333,187
333,187
333,750
333,750
374,289
374,289
413,064
413,064
1,010,921
1,010,921
506,419
506,419
469,200
469,123
554,775
554,775
776,900
776,900
832,600
832,600
978,500
978,500
983,400
983,400
829,500
890,000
816,000
816,000
564,800
574,900
651,200
651,200
545,000
545,000
603,200
603,200
476,400
476,400
350,500
350,500
398,300
398,300
387,100
387,100
402,700
402,700
526,500
526,500
567,000
567,000
527,700
527,700
442,800
442,800
325,300
325,300
334,300
334,300
340,300
340,300
639,500
639,500
686,800
686,800
763,800
763,800
604,600
604,600
707,600
707,600
712,000
712,000707,600707,600604,600604,600763,800763,800686,800686,800639,500639,500340,300340,300334,300334,300325,300325,300442,800442,800527,700527,700567,000567,000526,500526,500402,700402,700387,100387,100398,300398,300350,500350,500476,400476,400603,200603,200545,000545,000651,200651,200574,900564,800816,000816,000890,000829,500983,400983,400978,500978,500832,600832,600776,900776,900554,775554,775469,123469,200506,419506,4191,010,9211,010,921413,064413,064374,289374,289333,750333,750333,187333,187262,517262,517150,956150,956150,569150,569147,676101,55788,58294,79275,90576,29876,00681,10375,20048,17959,07660,294
   > Long-term Assets 
234,252
312,325
266,278
352,813
0
342,873
0
309,599
0
280,351
0
362,489
0
0
0
468,580
0
0
0
1,226,197
0
0
0
1,393,594
0
0
0
2,802,515
0
3,262,709
0
2,822,682
0
2,647,486
0
2,745,600
0
2,411,200
0
2,413,300
0
0
0
2,135,800
0
1,721,200
0
1,757,400
0
1,790,200
0
1,542,400
0
1,663,200
0
1,675,600
0
1,489,400
0
1,490,200
0
0
0
1,515,300
0
0
0
1,813,000
0
0
0
1,955,400
0
0
0
2,231,300
0
0
0
2,214,500
0
0
2,667,500
2,667,500
2,495,400
2,629,400
2,495,500
2,744,300
2,963,400
2,963,4002,744,3002,495,5002,629,4002,495,4002,667,5002,667,500002,214,5000002,231,3000001,955,4000001,813,0000001,515,3000001,490,20001,489,40001,675,60001,663,20001,542,40001,790,20001,757,40001,721,20002,135,8000002,413,30002,411,20002,745,60002,647,48602,822,68203,262,70902,802,5150001,393,5940001,226,197000468,580000362,4890280,3510309,5990342,8730352,813266,278312,325234,252
       Property Plant Equipment 
182,770
229,527
196,709
234,537
238,882
228,922
224,554
221,132
224,839
206,104
208,577
261,755
285,727
285,727
337,687
337,687
558,375
558,375
590,668
590,668
609,330
609,330
681,846
670,939
628,562
628,562
784,692
950,210
1,070,281
1,070,281
947,700
947,725
898,865
898,865
925,800
925,800
850,700
850,700
865,500
865,500
939,100
939,100
977,100
977,100
953,900
953,900
1,002,300
992,200
1,010,600
1,010,600
903,000
903,000
979,300
979,300
1,031,800
1,031,800
1,004,200
1,004,200
985,100
985,100
1,017,000
1,017,000
970,900
970,900
995,500
995,500
1,155,800
1,155,800
1,216,500
1,216,500
1,267,200
1,267,200
1,564,200
1,564,200
1,504,200
1,504,200
1,362,400
1,362,400
1,400,200
1,400,200
1,374,600
1,374,600
1,613,700
1,613,700
1,661,600
1,661,600
1,747,700
1,747,700
1,884,900
1,884,9001,747,7001,747,7001,661,6001,661,6001,613,7001,613,7001,374,6001,374,6001,400,2001,400,2001,362,4001,362,4001,504,2001,504,2001,564,2001,564,2001,267,2001,267,2001,216,5001,216,5001,155,8001,155,800995,500995,500970,900970,9001,017,0001,017,000985,100985,1001,004,2001,004,2001,031,8001,031,800979,300979,300903,000903,0001,010,6001,010,600992,2001,002,300953,900953,900977,100977,100939,100939,100865,500865,500850,700850,700925,800925,800898,865898,865947,725947,7001,070,2811,070,281950,210784,692628,562628,562670,939681,846609,330609,330590,668590,668558,375558,375337,687337,687285,727285,727261,755208,577206,104224,839221,132224,554228,922238,882234,537196,709229,527182,770
       Goodwill 
23,391
60,609
45,279
89,164
0
84,501
0
76,473
0
55,428
0
73,360
0
0
110,002
99,781
0
0
579,075
579,075
0
0
532,240
625,198
0
0
1,166,534
1,166,534
1,299,749
1,299,749
1,146,800
1,146,785
1,102,242
1,102,242
1,151,700
1,151,700
995,100
995,100
988,700
988,700
507,200
507,200
446,300
507,400
156,200
156,200
166,500
166,500
174,500
174,500
139,300
139,300
147,300
147,300
150,000
150,000
110,500
110,500
110,300
110,300
0
0
110,000
110,000
0
0
143,500
143,500
0
0
147,200
147,200
78,100
78,100
0
59,300
0
0
0
79,900
0
0
102,500
102,500
0
0
111,300
111,300
0
0111,300111,30000102,500102,5000079,90000059,300078,10078,100147,200147,20000143,500143,50000110,000110,00000110,300110,300110,500110,500150,000150,000147,300147,300139,300139,300174,500174,500166,500166,500156,200156,200507,400446,300507,200507,200988,700988,700995,100995,1001,151,7001,151,7001,102,2421,102,2421,146,7851,146,8001,299,7491,299,7491,166,5341,166,53400625,198532,24000579,075579,0750099,781110,0020073,360055,428076,473084,501089,16445,27960,60923,391
       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
204,000
204,000
222,600
222,600
267,400
267,400
292,700
292,700
312,700
312,700
314,400
314,400
0
362,700
0
0
0
452,100
0
0
0
693,400
0
0
0
632,500
0
0632,500000693,400000452,100000362,7000314,400314,400312,700312,700292,700292,700267,400267,400222,600222,600204,000204,00000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
86,610
84,501
81,095
76,473
72,899
55,428
53,822
73,360
107,019
107,019
110,002
99,781
557,988
557,988
579,075
579,075
607,210
607,210
626,414
93,969
417,180
417,180
1,402,156
235,622
1,605,453
305,704
1,385,600
238,810
1,306,660
204,418
1,346,900
195,200
1,148,200
153,100
1,124,900
136,200
642,000
642,000
572,900
126,600
257,800
101,600
263,900
97,400
265,200
90,700
215,800
76,500
228,000
80,700
229,200
79,200
176,300
65,800
169,800
59,500
165,100
165,100
158,400
48,400
159,200
159,200
55,100
55,100
199,400
199,400
46,600
46,600
29,900
108,000
0
700
0
92,600
0
13,100
0
98,900
30,700
30,700
132,900
132,900
36,700
36,700
248,000
248,00036,70036,700132,900132,90030,70030,70098,900013,100092,60007000108,00029,90046,60046,600199,400199,40055,10055,100159,200159,20048,400158,400165,100165,10059,500169,80065,800176,30079,200229,20080,700228,00076,500215,80090,700265,20097,400263,900101,600257,800126,600572,900642,000642,000136,2001,124,900153,1001,148,200195,2001,346,900204,4181,306,660238,8101,385,600305,7041,605,453235,6221,402,156417,180417,18093,969626,414607,210607,210579,075579,075557,988557,98899,781110,002107,019107,01973,36053,82255,42872,89976,47381,09584,50186,6100000
       Long-term Assets Other 
24,853
16,926
19,793
22,926
0
20,290
0
1,073
0
2,870
0
5,908
0
0
0
5,794
0
0
0
0
0
0
0
7,454
0
0
0
2,963
0
479,035
0
17,482
0
369,791
0
7,900
0
323,400
0
13,200
0
0
0
46,200
0
378,300
0
47,900
0
409,500
0
9,300
0
364,800
0
15,200
0
200,200
0
20,600
0
0
0
15,600
0
0
0
24,400
0
0
0
20,800
0
0
0
82,500
0
0
0
69,800
0
0
66,200
66,200
-2,495,400
2,100
-2,495,500
70,400
500
50070,400-2,495,5002,100-2,495,40066,20066,2000069,80000082,50000020,80000024,40000015,60000020,6000200,200015,2000364,80009,3000409,500047,9000378,300046,20000013,2000323,40007,9000369,791017,4820479,03502,9630007,45400000005,7940005,90802,87001,073020,290022,92619,79316,92624,853
> Total Liabilities 
198,979
278,917
156,366
315,652
309,932
309,802
267,265
279,905
224,391
191,423
203,720
272,590
392,318
392,318
380,873
344,273
811,237
811,237
741,054
741,054
736,969
736,969
919,648
861,764
926,255
926,255
1,812,552
1,854,884
1,073,592
1,073,592
949,600
949,513
685,734
685,734
960,900
960,900
900,200
900,200
1,259,300
1,259,300
1,231,800
1,231,800
1,225,300
1,225,600
1,129,400
1,129,400
988,200
988,000
994,800
994,800
815,500
815,500
749,900
749,900
769,000
769,000
672,200
672,200
738,400
738,400
761,800
761,800
775,400
775,400
790,300
790,300
1,013,100
1,013,100
871,700
871,700
886,700
886,700
1,175,400
1,175,400
0
1,223,800
0
1,223,100
0
1,628,700
0
1,509,400
1,902,000
1,902,000
1,790,100
1,790,100
2,049,000
2,049,000
2,119,300
2,119,3002,049,0002,049,0001,790,1001,790,1001,902,0001,902,0001,509,40001,628,70001,223,10001,223,80001,175,4001,175,400886,700886,700871,700871,7001,013,1001,013,100790,300790,300775,400775,400761,800761,800738,400738,400672,200672,200769,000769,000749,900749,900815,500815,500994,800994,800988,000988,2001,129,4001,129,4001,225,6001,225,3001,231,8001,231,8001,259,3001,259,300900,200900,200960,900960,900685,734685,734949,513949,6001,073,5921,073,5921,854,8841,812,552926,255926,255861,764919,648736,969736,969741,054741,054811,237811,237344,273380,873392,318392,318272,590203,720191,423224,391279,905267,265309,802309,932315,652156,366278,917198,979
   > Total Current Liabilities 
138,586
133,538
93,084
140,827
141,788
158,742
144,538
167,901
142,745
168,065
161,327
217,627
242,771
242,771
229,572
229,572
356,538
356,538
386,239
386,239
279,140
279,140
439,586
439,586
341,336
341,336
1,225,020
1,125,990
566,406
566,406
577,000
576,932
531,586
531,586
674,100
674,100
615,700
615,700
823,300
823,300
637,900
637,900
734,200
734,200
645,200
645,200
671,400
671,400
669,900
669,900
677,600
677,600
587,700
587,700
606,000
606,000
467,200
467,200
528,300
528,300
550,200
550,200
593,600
593,600
626,800
626,800
794,400
794,400
627,100
627,100
658,700
658,700
620,100
620,100
535,600
535,600
598,100
598,100
850,700
850,700
830,600
830,600
1,025,300
1,025,300
835,800
835,800
1,093,500
1,093,500
1,084,700
1,084,7001,093,5001,093,500835,800835,8001,025,3001,025,300830,600830,600850,700850,700598,100598,100535,600535,600620,100620,100658,700658,700627,100627,100794,400794,400626,800626,800593,600593,600550,200550,200528,300528,300467,200467,200606,000606,000587,700587,700677,600677,600669,900669,900671,400671,400645,200645,200734,200734,200637,900637,900823,300823,300615,700615,700674,100674,100531,586531,586576,932577,000566,406566,4061,125,9901,225,020341,336341,336439,586439,586279,140279,140386,239386,239356,538356,538229,572229,572242,771242,771217,627161,327168,065142,745167,901144,538158,742141,788140,82793,084133,538138,586
       Short-term Debt 
12,484
8,064
4,725
6,819
0
5,592
0
5,068
0
0
0
1,100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
811
0
623
0
600
0
200
0
500
0
0
0
13,700
0
100
0
11,600
0
0
0
500
0
500
0
500
0
2,300
0
2,100
0
0
5,500
2,100
2,100
2,100
1,600
1,600
700
700
200
200
70,800
70,800
0
70,500
0
0
0
68,500
0
0
74,700
74,700
0
78,600
0
82,100
83,600
83,60082,100078,600074,70074,7000068,50000070,500070,80070,8002002007007001,6001,6002,1002,1002,1005,500002,10002,30005000500050000011,6000100013,700000500020006000623081100000000000000000001,1000005,06805,59206,8194,7258,06412,484
       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
5,500
5,500
2,100
2,100
1,600
1,600
700
700
200
200
70,800
70,800
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000070,80070,8002002007007001,6001,6002,1002,1005,5005,50000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
103,435
99,265
105,367
110,696
126,301
115,561
0
131,673
0
0
136,894
136,894
0
0
243,931
243,931
249,358
249,358
298,001
298,001
307,038
307,038
904,805
805,367
518,106
518,106
293,400
309,626
488,741
488,741
430,400
430,400
562,500
562,500
547,400
547,400
594,100
594,100
485,200
485,200
599,300
599,300
419,200
429,800
602,700
602,700
378,300
378,300
479,400
479,400
318,800
318,800
399,200
399,200
259,500
259,500
465,900
465,900
268,200
268,200
532,900
532,900
379,400
379,400
541,600
541,600
328,000
328,000
401,400
401,400
223,900
223,900
410,300
410,300
392,400
392,400
585,100
585,100
454,000
454,000
607,700
607,700
471,200
471,200
808,000
808,000471,200471,200607,700607,700454,000454,000585,100585,100392,400392,400410,300410,300223,900223,900401,400401,400328,000328,000541,600541,600379,400379,400532,900532,900268,200268,200465,900465,900259,500259,500399,200399,200318,800318,800479,400479,400378,300378,300602,700602,700429,800419,200599,300599,300485,200485,200594,100594,100547,400547,400562,500562,500430,400430,400488,741488,741309,626293,400518,106518,106805,367904,805307,038307,038298,001298,001249,358249,358243,931243,93100136,894136,89400131,6730115,561126,301110,696105,36799,265103,4350000
       Other Current Liabilities 
39,920
40,627
21,455
43,866
35,961
53,885
37,631
52,137
16,444
44,569
161,327
70,363
242,771
242,771
92,678
84,994
356,538
356,538
142,308
44,487
29,782
29,782
141,585
141,585
34,298
34,298
319,338
316,809
48,300
566,406
282,800
266,495
42,222
42,222
243,100
243,100
53,000
53,000
275,400
275,400
43,600
43,600
235,300
202,100
45,800
645,100
240,600
221,600
67,200
669,900
298,800
263,100
107,800
587,200
286,700
246,200
65,700
464,900
266,700
230,700
81,800
81,800
323,300
323,300
91,800
91,800
319,500
413,400
84,800
84,800
251,300
330,500
85,700
85,700
185,200
241,200
93,700
93,700
279,100
389,800
174,600
174,600
496,600
496,600
228,100
149,500
622,300
622,300
193,100
193,100622,300622,300149,500228,100496,600496,600174,600174,600389,800279,10093,70093,700241,200185,20085,70085,700330,500251,30084,80084,800413,400319,50091,80091,800323,300323,30081,80081,800230,700266,700464,90065,700246,200286,700587,200107,800263,100298,800669,90067,200221,600240,600645,10045,800202,100235,30043,60043,600275,400275,40053,00053,000243,100243,10042,22242,222266,495282,800566,40648,300316,809319,33834,29834,298141,585141,58529,78229,78244,487142,308356,538356,53884,99492,678242,771242,77170,363161,32744,56916,44452,13737,63153,88535,96143,86621,45540,62739,920
   > Long-term Liabilities 
60,393
145,379
63,282
174,825
0
151,060
0
112,004
0
23,358
0
54,963
0
0
0
114,701
0
0
0
354,815
0
0
0
422,178
0
0
0
728,894
0
0
0
372,581
0
154,148
0
286,800
0
284,500
0
436,000
0
0
0
491,400
0
484,200
0
316,600
0
324,900
0
137,900
0
162,200
0
163,000
0
205,000
0
210,100
0
0
0
181,800
0
0
0
218,700
0
0
0
228,000
0
0
0
688,200
0
0
0
778,000
0
0
876,700
876,700
421,000
954,300
444,200
955,500
1,034,600
1,034,600955,500444,200954,300421,000876,700876,70000778,000000688,200000228,000000218,700000181,800000210,1000205,0000163,0000162,2000137,9000324,9000316,6000484,2000491,400000436,0000284,5000286,8000154,1480372,581000728,894000422,178000354,815000114,70100054,963023,3580112,0040151,0600174,82563,282145,37960,393
       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
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
39,400
0
61,800
0
35,200
0
292,700
0
409,900
0
383,700
0
488,600
0
378,400
0
627,000
0
696,200
0
722,700
0
0722,7000696,2000627,0000378,4000488,6000383,7000409,9000292,700035,200061,800039,4000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
8,892
0
7,528
9,369
11,736
13,095
13,095
31,821
9,628
31,174
31,174
24,612
24,612
33,647
33,647
19,119
19,119
17,553
17,553
41,827
41,827
66,430
66,430
49,500
49,405
28,485
28,485
36,500
36,500
29,300
29,300
25,200
25,200
33,200
33,200
52,100
52,100
50,400
50,400
53,700
53,700
57,600
57,600
57,500
57,500
66,700
66,700
65,000
65,000
98,100
98,100
102,800
102,800
106,200
106,200
93,900
93,900
93,100
93,100
179,300
179,300
182,800
182,800
192,800
192,800
262,600
262,600
278,300
278,300
241,300
241,300
289,400
289,400
300,400
300,400
249,700
249,700
258,100
258,100
232,800
232,800
0
0232,800232,800258,100258,100249,700249,700300,400300,400289,400289,400241,300241,300278,300278,300262,600262,600192,800192,800182,800182,800179,300179,30093,10093,10093,90093,900106,200106,200102,800102,80098,10098,10065,00065,00066,70066,70057,50057,50057,60057,60053,70053,70050,40050,40052,10052,10033,20033,20025,20025,20029,30029,30036,50036,50028,48528,48549,40549,50066,43066,43041,82741,82717,55317,55319,11919,11933,64733,64724,61224,61231,17431,1749,62831,82113,09513,09511,7369,3697,52808,8920000000
> Total Stockholder Equity
233,709
275,959
259,875
278,484
294,470
307,753
320,462
338,838
378,257
396,970
373,719
448,568
478,983
478,983
517,456
535,465
1,054,964
1,054,964
1,196,785
1,196,785
1,241,651
1,241,651
1,279,430
1,324,652
1,306,458
1,306,458
2,833,924
2,962,088
3,327,198
3,327,198
2,859,000
2,859,047
3,110,519
3,110,519
3,278,800
3,278,800
2,892,300
2,892,300
2,920,500
2,920,500
2,392,800
2,392,800
2,283,700
2,394,400
1,947,800
1,947,800
1,929,200
1,928,800
1,999,600
1,999,600
1,833,900
1,833,900
2,035,900
2,035,900
2,112,800
2,112,800
1,895,300
1,895,300
1,832,500
1,832,500
1,894,300
1,894,300
1,967,600
1,967,600
2,029,900
2,029,900
2,188,700
2,188,700
2,257,100
2,257,100
2,298,700
2,298,700
2,166,700
2,166,700
0
1,982,300
0
1,925,000
0
2,119,100
0
2,307,900
2,537,500
2,537,500
2,196,200
2,562,200
2,226,600
2,656,700
2,644,400
2,644,4002,656,7002,226,6002,562,2002,196,2002,537,5002,537,5002,307,90002,119,10001,925,00001,982,30002,166,7002,166,7002,298,7002,298,7002,257,1002,257,1002,188,7002,188,7002,029,9002,029,9001,967,6001,967,6001,894,3001,894,3001,832,5001,832,5001,895,3001,895,3002,112,8002,112,8002,035,9002,035,9001,833,9001,833,9001,999,6001,999,6001,928,8001,929,2001,947,8001,947,8002,394,4002,283,7002,392,8002,392,8002,920,5002,920,5002,892,3002,892,3003,278,8003,278,8003,110,5193,110,5192,859,0472,859,0003,327,1983,327,1982,962,0882,833,9241,306,4581,306,4581,324,6521,279,4301,241,6511,241,6511,196,7851,196,7851,054,9641,054,964535,465517,456478,983478,983448,568373,719396,970378,257338,838320,462307,753294,470278,484259,875275,959233,709
   Common Stock
40,083
41,354
194,689
201,356
208,009
212,190
219,152
219,603
0
236,831
220,601
220,665
220,665
220,665
220,665
220,665
765,091
765,091
780,108
780,108
797,344
797,344
811,976
811,976
821,938
821,938
2,325,924
2,325,924
2,347,133
2,347,133
2,352,900
2,352,928
2,788,480
2,788,480
2,795,200
2,795,200
2,810,400
2,810,400
2,817,900
2,817,900
2,817,200
2,817,200
2,804,300
2,804,300
2,795,700
2,795,700
2,795,700
2,795,700
2,796,300
2,796,300
2,796,400
2,796,400
2,796,500
2,796,500
2,797,400
2,797,400
2,786,800
2,786,800
2,737,300
2,737,300
2,726,400
2,726,400
2,733,800
2,733,800
2,756,700
2,756,700
2,767,800
2,767,800
2,750,100
2,750,100
2,750,200
2,750,200
2,747,700
2,747,700
2,734,400
2,734,400
2,734,200
2,734,200
2,727,800
2,727,800
2,674,300
2,674,300
2,583,200
2,583,200
2,590,800
2,590,800
2,575,600
2,575,600
2,592,900
2,592,9002,575,6002,575,6002,590,8002,590,8002,583,2002,583,2002,674,3002,674,3002,727,8002,727,8002,734,2002,734,2002,734,4002,734,4002,747,7002,747,7002,750,2002,750,2002,750,1002,750,1002,767,8002,767,8002,756,7002,756,7002,733,8002,733,8002,726,4002,726,4002,737,3002,737,3002,786,8002,786,8002,797,4002,797,4002,796,5002,796,5002,796,4002,796,4002,796,3002,796,3002,795,7002,795,7002,795,7002,795,7002,804,3002,804,3002,817,2002,817,2002,817,9002,817,9002,810,4002,810,4002,795,2002,795,2002,788,4802,788,4802,352,9282,352,9002,347,1332,347,1332,325,9242,325,924821,938821,938811,976811,976797,344797,344780,108780,108765,091765,091220,665220,665220,665220,665220,665220,601236,8310219,603219,152212,190208,009201,356194,68941,35440,083
   Retained Earnings 
74,086
86,685
63,241
67,739
74,368
80,353
85,280
96,399
128,948
150,222
155,702
210,283
260,842
260,842
270,752
279,735
256,384
256,384
337,840
339,088
384,592
384,592
420,734
447,404
454,098
454,098
682,335
675,178
457,809
457,809
340,100
340,074
362,842
362,842
425,500
425,500
430,500
430,500
548,900
548,900
0
0
0
-76,500
0
-503,700
0
-669,100
0
-658,900
0
-760,200
0
-711,100
0
-706,600
0
-983,600
0
-973,100
0
0
-826,300
-826,300
-795,200
-795,200
-726,700
-726,700
-715,300
-500,300
-687,800
-687,800
-835,400
-835,400
-1,019,000
-1,019,000
-976,000
-976,000
-821,600
-821,600
-628,600
-628,600
-371,400
-371,400
-394,600
-394,600
-349,000
-349,000
-354,900
-354,900-349,000-349,000-394,600-394,600-371,400-371,400-628,600-628,600-821,600-821,600-976,000-976,000-1,019,000-1,019,000-835,400-835,400-687,800-687,800-500,300-715,300-726,700-726,700-795,200-795,200-826,300-826,30000-973,1000-983,6000-706,6000-711,1000-760,2000-658,9000-669,1000-503,7000-76,500000548,900548,900430,500430,500425,500425,500362,842362,842340,074340,100457,809457,809675,178682,335454,098454,098447,404420,734384,592384,592339,088337,840256,384256,384279,735270,752260,842260,842210,283155,702150,222128,94896,39985,28080,35374,36867,73963,24186,68574,086
   Accumulated Other Comprehensive Income 
-142,449
-172,481
-159,135
-185,385
0
-215,072
0
-214,614
0
9,917
0
17,620
0
0
0
35,065
0
0
0
77,589
0
0
0
65,272
0
0
0
-39,014
0
0
0
166,045
0
0
0
58,100
0
0
0
-446,300
0
0
0
-333,400
0
0
0
-197,800
0
0
0
-202,300
0
0
0
22,000
0
0
0
68,300
0
0
0
60,100
0
0
0
147,600
0
0
0
236,300
0
0
0
266,900
0
0
0
212,900
0
0
325,700
325,700
0
366,000
0
430,100
406,400
406,400430,1000366,0000325,700325,70000212,900000266,900000236,300000147,60000060,10000068,30000022,000000-202,300000-197,800000-333,400000-446,30000058,100000166,045000-39,01400065,27200077,58900035,06500017,62009,9170-214,6140-215,0720-185,385-159,135-172,481-142,449
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
261,989
320,401
161,080
194,774
0
230,282
0
237,450
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
60,100
60,100
68,400
68,400
147,600
-57,300
222,300
7,300
236,300
12,600
254,400
254,400
266,900
266,900
166,800
166,800
212,900
212,900
262,200
262,200
325,700
325,700
-2,196,200
-2,196,200
-2,226,600
-2,226,600
0
0-2,226,600-2,226,600-2,196,200-2,196,200325,700325,700262,200262,200212,900212,900166,800166,800266,900266,900254,400254,40012,600236,3007,300222,300-57,300147,60068,40068,40060,10060,100000000000000000000000000000000000000000000000000000000237,4500230,2820194,774161,080320,401261,989



Balance Sheet

Currency in AUD. All numbers in thousands.