25 XP   0   0   10

Wesfarmers Ltd
Buy, Hold or Sell?

Let's analyse Wesfarmers together

PenkeI guess you are interested in Wesfarmers 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 Wesfarmers 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 Wesfarmers Ltd

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

Quick analysis of Wesfarmers (30 sec.)










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

How much money do you get?

How much money do you get?
A$4.85
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
A$7.30
Expected worth in 1 year
A$8.35
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
A$8.57
Return On Investment
13.1%

For what price can you sell your share?

Current Price per Share
A$65.26
Expected price per share
A$56.08 - A$68.41
How sure are you?
50%

1. Valuation of Wesfarmers (5 min.)




Live pricePrice per Share (EOD)

A$65.26

Intrinsic Value Per Share

A$2.93 - A$21.53

Total Value Per Share

A$10.22 - A$28.83

2. Growth of Wesfarmers (5 min.)




Is Wesfarmers growing?

Current yearPrevious yearGrowGrow %
How rich?$5.3b$5.1b$193.5m3.6%

How much money is Wesfarmers making?

Current yearPrevious yearGrowGrow %
Making money$1.5b$1.5b$72.9m4.6%
Net Profit Margin5.7%6.4%--

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

3. Financial Health of Wesfarmers (5 min.)




4. Comparing to competitors in the Home Improvement Retail industry (5 min.)




  Industry Rankings (Home Improvement Retail)  

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

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

What can you expect buying and holding a share of Wesfarmers?

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

Speculation

The Price per Share of Wesfarmers is A$65.26. 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 Wesfarmers.
  • 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 Wesfarmers, 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$7.30. Based on the TTM, the Book Value Change Per Share is A$0.26 per quarter. Based on the YOY, the Book Value Change Per Share is A$-1.53 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$1.88 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Wesfarmers.

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 Eps1.402.1%1.402.1%1.342.0%1.642.5%1.372.1%
Usd Book Value Change Per Share0.170.3%0.170.3%-0.99-1.5%-1.65-2.5%-1.01-1.5%
Usd Dividend Per Share1.211.9%1.211.9%1.101.7%1.312.0%1.312.0%
Usd Total Gains Per Share1.382.1%1.382.1%0.110.2%-0.34-0.5%0.300.5%
Usd Price Per Share31.83-31.83-27.04-29.85-24.59-
Price to Earnings Ratio22.71-22.71-20.22-21.71-25.82-
Price-to-Total Gains Ratio23.02-23.02-246.42-67.67-49.14-
Price to Book Ratio6.76-6.76-5.96-5.84-3.63-
Price-to-Total Gains Ratio23.02-23.02-246.42-67.67-49.14-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share42.105752
Number of shares23
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share1.211.31
Usd Book Value Change Per Share0.17-1.65
Usd Total Gains Per Share1.38-0.34
Gains per Quarter (23 shares)31.80-7.79
Gains per Year (23 shares)127.21-31.15
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
111216117120-151-41
222331244241-303-72
333547371361-454-103
444663498481-606-134
555878625601-757-165
666994752722-908-196
7781110879842-1060-227
88921261006962-1211-258
9100414111331082-1363-289
10111515712601203-1514-320

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%24.011.00.068.6%
Book Value Change Per Share1.00.00.0100.0%2.01.00.066.7%2.03.00.040.0%3.07.00.030.0%26.09.00.074.3%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%33.00.02.094.3%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%4.01.00.080.0%9.01.00.090.0%34.01.00.097.1%

Fundamentals of Wesfarmers

About Wesfarmers Ltd

Wesfarmers Limited engages in the retail business in Australia, New Zealand, and internationally. The company is involved in the retail sale of building materials, home and garden improvement, lifestyle, and outdoor living products; apparel and general merchandise, including toys, leisure, entertainment, home, and consumables; and office products and solutions, such as stationery, technology, furniture, art supplies, and learning and development resources, as well as print and create, and technical support services through its Officeworks stores. It also provides hardware and software repairs, system security solutions, wireless and wired networking services, virus and spyware prevention and removal, and data backup and recovery solutions. In addition, the company manufactures and supplies ammonia, ammonium nitrate, and industrial chemicals; manufactures, imports, and distributes phosphate, nitrogen, and potassium-based fertilizers; supplies polyvinyl chloride resins; produces wood-plastic composite products; and manufactures and distributes sodium cyanide. Further, it produces and distributes liquefied petroleum gas and liquefied natural gas; supplies and distributes maintenance, repair, operating products, and industrial safety products and services; manufactures and markets industrial, medical, and specialty gases and equipment; supplies tools, safety gear, personal protective equipment, electricals, work wear, and industrial supplies; and provides risk management and compliance services, as well as footwear; safety products, uniforms, engineering supplies, and packaging services; and engages in other businesses. Additionally, the company provides health, beauty, and wellbeing products and services; clinical cosmetic and skin care treatments; retail support services; distributes pharmaceutical goods; and operates online marketplace and data sharing platform. Wesfarmers Limited was founded in 1914 and is headquartered in Perth, Australia.

Fundamental data was last updated by Penke on 2024-04-05 05:30:05.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is very efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just 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 able to pay all its debts by selling its assets.
The company is just not able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is overpriced.
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.

1.1. Profitability of Wesfarmers Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Wesfarmers to the Home Improvement Retail industry mean.
  • A Net Profit Margin of 5.7% means that $0.06 for each $1 in revenue is generated as profit.

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

  • The MRQ is 5.7%. The company is making a profit. +1
  • The TTM is 5.7%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ5.7%TTM5.7%0.0%
TTM5.7%YOY6.4%-0.7%
TTM5.7%5Y6.2%-0.5%
5Y6.2%10Y4.6%+1.6%
Compared to industry (Home Improvement Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ5.7%3.5%+2.2%
TTM5.7%4.0%+1.7%
YOY6.4%4.2%+2.2%
5Y6.2%5.1%+1.1%
10Y4.6%3.8%+0.8%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Wesfarmers to the Home Improvement Retail industry mean.
  • 9.1% Return on Assets means that Wesfarmers generated $0.09 profit for each $1 in assets.

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

  • The MRQ is 9.1%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 9.1%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ9.1%TTM9.1%0.0%
TTM9.1%YOY8.4%+0.7%
TTM9.1%5Y8.4%+0.7%
5Y8.4%10Y6.6%+1.8%
Compared to industry (Home Improvement Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ9.1%2.1%+7.0%
TTM9.1%2.1%+7.0%
YOY8.4%3.2%+5.2%
5Y8.4%2.3%+6.1%
10Y6.6%2.2%+4.4%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Wesfarmers to the Home Improvement Retail industry mean.
  • 29.8% Return on Equity means Wesfarmers generated $0.30 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 29.8%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is 29.8%. Using its investors money, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ29.8%TTM29.8%0.0%
TTM29.8%YOY29.5%+0.3%
TTM29.8%5Y23.8%+6.0%
5Y23.8%10Y15.8%+8.0%
Compared to industry (Home Improvement Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ29.8%4.9%+24.9%
TTM29.8%4.6%+25.2%
YOY29.5%6.2%+23.3%
5Y23.8%5.6%+18.2%
10Y15.8%4.9%+10.9%

1.2. Operating Efficiency of Wesfarmers Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Wesfarmers is operating .

  • Measures how much profit Wesfarmers 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 Wesfarmers to the Home Improvement Retail industry mean.
  • An Operating Margin of 8.8% means the company generated $0.09  for each $1 in revenue (before taxes).

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

  • The MRQ is 8.8%. The company is operating less efficient.
  • The TTM is 8.8%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ8.8%TTM8.8%0.0%
TTM8.8%YOY9.2%-0.4%
TTM8.8%5Y9.5%-0.7%
5Y9.5%10Y7.3%+2.3%
Compared to industry (Home Improvement Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ8.8%5.6%+3.2%
TTM8.8%4.7%+4.1%
YOY9.2%7.4%+1.8%
5Y9.5%6.7%+2.8%
10Y7.3%5.7%+1.6%
1.2.2. Operating Ratio

Measures how efficient Wesfarmers is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Home Improvement Retail industry mean).
  • An Operation Ratio of 0.91 means that the operating costs are $0.91 for each $1 in net sales.

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

  • The MRQ is 0.912. The company is less efficient in keeping operating costs low.
  • The TTM is 0.912. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.912TTM0.9120.000
TTM0.912YOY0.908+0.004
TTM0.9125Y0.908+0.004
5Y0.90810Y0.928-0.020
Compared to industry (Home Improvement Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9120.970-0.058
TTM0.9120.963-0.051
YOY0.9080.931-0.023
5Y0.9080.953-0.045
10Y0.9280.952-0.024

1.3. Liquidity of Wesfarmers Ltd.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Home Improvement Retail industry mean).
  • A Current Ratio of 1.17 means the company has $1.17 in assets for each $1 in short-term debts.

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

  • The MRQ is 1.165. The company is just able to pay all its short-term debts.
  • The TTM is 1.165. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.165TTM1.1650.000
TTM1.165YOY1.078+0.088
TTM1.1655Y1.144+0.021
5Y1.14410Y1.051+0.093
Compared to industry (Home Improvement Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1651.490-0.325
TTM1.1651.478-0.313
YOY1.0781.333-0.255
5Y1.1441.472-0.328
10Y1.0511.464-0.413
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Wesfarmers to the Home Improvement Retail industry mean.
  • A Quick Ratio of 0.35 means the company can pay off $0.35 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 0.352. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.352. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.352TTM0.3520.000
TTM0.352YOY0.314+0.037
TTM0.3525Y0.420-0.068
5Y0.42010Y0.350+0.070
Compared to industry (Home Improvement Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3520.385-0.033
TTM0.3520.3520.000
YOY0.3140.355-0.041
5Y0.4200.416+0.004
10Y0.3500.374-0.024

1.4. Solvency of Wesfarmers Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Wesfarmers to Home Improvement Retail industry mean.
  • A Debt to Asset Ratio of 0.69 means that Wesfarmers assets are financed with 69.5% credit (debt) and the remaining percentage (100% - 69.5%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.695. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.695. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.695TTM0.6950.000
TTM0.695YOY0.715-0.021
TTM0.6955Y0.629+0.066
5Y0.62910Y0.510+0.119
Compared to industry (Home Improvement Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6950.586+0.109
TTM0.6950.594+0.101
YOY0.7150.613+0.102
5Y0.6290.629+0.000
10Y0.5100.569-0.059
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Wesfarmers to the Home Improvement Retail industry mean.
  • A Debt to Equity ratio of 227.7% means that company has $2.28 debt for each $1 in shareholders equity.

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

  • The MRQ is 2.277. The company is just not able to pay all its debts with equity.
  • The TTM is 2.277. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.277TTM2.2770.000
TTM2.277YOY2.514-0.237
TTM2.2775Y1.836+0.441
5Y1.83610Y1.242+0.595
Compared to industry (Home Improvement Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2771.415+0.862
TTM2.2771.464+0.813
YOY2.5141.488+1.026
5Y1.8361.782+0.054
10Y1.2421.471-0.229

2. Market Valuation of Wesfarmers 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 Wesfarmers generates.

  • Above 15 is considered overpriced but always compare Wesfarmers to the Home Improvement Retail industry mean.
  • A PE ratio of 22.71 means the investor is paying $22.71 for every $1 in earnings.

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

  • The EOD is 30.043. Based on the earnings, the company is overpriced. -1
  • The MRQ is 22.714. Based on the earnings, the company is fair priced.
  • The TTM is 22.714. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD30.043MRQ22.714+7.329
MRQ22.714TTM22.7140.000
TTM22.714YOY20.221+2.494
TTM22.7145Y21.708+1.006
5Y21.70810Y25.817-4.109
Compared to industry (Home Improvement Retail)
PeriodCompanyIndustry (mean)+/- 
EOD30.04315.812+14.231
MRQ22.71416.435+6.279
TTM22.71418.028+4.686
YOY20.22116.616+3.605
5Y21.70818.902+2.806
10Y25.81720.443+5.374
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 25.616. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 19.367. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 19.367. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD25.616MRQ19.367+6.249
MRQ19.367TTM19.3670.000
TTM19.367YOY41.105-21.738
TTM19.3675Y14.154+5.213
5Y14.15410Y17.753-3.599
Compared to industry (Home Improvement Retail)
PeriodCompanyIndustry (mean)+/- 
EOD25.6164.517+21.099
MRQ19.3674.731+14.636
TTM19.3675.658+13.709
YOY41.1056.906+34.199
5Y14.1548.516+5.638
10Y17.75315.475+2.278
2. Book Value per Share
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Home Improvement Retail industry mean).
  • A PB ratio of 6.76 means the investor is paying $6.76 for each $1 in book value.

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

  • The EOD is 8.943. Based on the equity, the company is overpriced. -1
  • The MRQ is 6.761. Based on the equity, the company is overpriced. -1
  • The TTM is 6.761. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD8.943MRQ6.761+2.182
MRQ6.761TTM6.7610.000
TTM6.761YOY5.959+0.802
TTM6.7615Y5.837+0.925
5Y5.83710Y3.627+2.209
Compared to industry (Home Improvement Retail)
PeriodCompanyIndustry (mean)+/- 
EOD8.9431.709+7.234
MRQ6.7611.931+4.830
TTM6.7611.730+5.031
YOY5.9591.738+4.221
5Y5.8371.726+4.111
10Y3.6271.723+1.904
2. Total Gains per Share

3. Holders & Insider Transactions

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

3.1. Funds holding Wesfarmers Ltd

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2020-10-31Vanguard International Stock Index-Total Intl Stock Indx1.50999995-17148130--
2020-12-31Vanguard Tax Managed Fund-Vanguard Developed Markets Index Fund0.64-7246686--
2021-02-28iShares Core MSCI EAFE ETF0.44-5023506--
2021-02-28iShares MSCI Eafe ETF0.33000002-3752325--
2021-02-28iShares MSCI EAFE Minimum Volatility ETF0.23999999-2705639--
2021-02-28Fidelity International Index Fund0.2-2218979--
2021-02-28JP Morgan ETF Tr-BetaBuilders Developed Asia ex-Japan ETF0.19-2102759--
2020-10-31Vanguard Intl Equity Index Fds-FTSE All World ex U.S. Index Fund0.18000001-2031390--
2021-02-28iShares MSCI Eafe Growth ETF0.13-1496113--
2021-02-28iShares MSCI Australia ETF0.11999999-1410662--
Total 3.9799999604513618900.0%

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Wesfarmers 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--0.2640.2640%-1.528+678%-2.551+1065%-1.563+691%
Book Value Per Share--7.2977.2970%7.033+4%7.983-9%14.602-50%
Current Ratio--1.1651.1650%1.078+8%1.144+2%1.051+11%
Debt To Asset Ratio--0.6950.6950%0.715-3%0.629+10%0.510+36%
Debt To Equity Ratio--2.2772.2770%2.514-9%1.836+24%1.242+83%
Dividend Per Share--1.8791.8790%1.698+11%2.026-7%2.031-7%
Eps--2.1722.1720%2.073+5%2.539-14%2.116+3%
Free Cash Flow Per Share--2.5482.5480%1.020+150%1.565+63%1.560+63%
Free Cash Flow To Equity Per Share---0.677-0.6770%-2.001+196%-1.191+76%-1.189+76%
Gross Profit Margin--0.7140.7140%0.7160%0.745-4%0.426+68%
Intrinsic Value_10Y_max--21.531--------
Intrinsic Value_10Y_min--2.925--------
Intrinsic Value_1Y_max--1.980--------
Intrinsic Value_1Y_min--1.253--------
Intrinsic Value_3Y_max--6.085--------
Intrinsic Value_3Y_min--2.956--------
Intrinsic Value_5Y_max--10.353--------
Intrinsic Value_5Y_min--3.759--------
Market Cap74055744888.320+24%55990046778.88055990046778.8800%47558631141.120+18%52504002520.576+7%43247783364.357+29%
Net Profit Margin--0.0570.0570%0.064-11%0.062-8%0.046+24%
Operating Margin--0.0880.0880%0.092-4%0.095-8%0.073+21%
Operating Ratio--0.9120.9120%0.908+0%0.908+0%0.928-2%
Pb Ratio8.943+24%6.7616.7610%5.959+13%5.837+16%3.627+86%
Pe Ratio30.043+24%22.71422.7140%20.221+12%21.708+5%25.817-12%
Price Per Share65.260+24%49.34049.3400%41.910+18%46.268+7%38.111+29%
Price To Free Cash Flow Ratio25.616+24%19.36719.3670%41.105-53%14.154+37%17.753+9%
Price To Total Gains Ratio30.451+24%23.02223.0220%246.418-91%67.669-66%49.140-53%
Quick Ratio--0.3520.3520%0.314+12%0.420-16%0.350+1%
Return On Assets--0.0910.0910%0.084+8%0.084+8%0.066+37%
Return On Equity--0.2980.2980%0.295+1%0.238+25%0.158+88%
Total Gains Per Share--2.1432.1430%0.170+1160%-0.525+124%0.468+358%
Usd Book Value--5342901200.0005342901200.0000%5149341200.000+4%5844479680.000-9%10691222080.000-50%
Usd Book Value Change Per Share--0.1710.1710%-0.986+678%-1.646+1065%-1.009+691%
Usd Book Value Per Share--4.7084.7080%4.538+4%5.150-9%9.421-50%
Usd Dividend Per Share--1.2121.2120%1.096+11%1.307-7%1.310-7%
Usd Eps--1.4021.4020%1.337+5%1.638-14%1.365+3%
Usd Free Cash Flow--1865273200.0001865273200.0000%746496400.000+150%1145875200.000+63%1142068520.000+63%
Usd Free Cash Flow Per Share--1.6441.6440%0.658+150%1.010+63%1.006+63%
Usd Free Cash Flow To Equity Per Share---0.437-0.4370%-1.291+196%-0.769+76%-0.767+76%
Usd Market Cap47780766601.944+24%36124778181.73336124778181.7330%30684828812.251+18%33875582426.276+7%27903469826.683+29%
Usd Price Per Share42.106+24%31.83431.8340%27.040+18%29.852+7%24.589+29%
Usd Profit--1590418000.0001590418000.0000%1517510400.000+5%1366662640.000+16%1303110440.000+22%
Usd Revenue--28012648400.00028012648400.0000%23665290800.000+18%22254754560.000+26%31928883360.000-12%
Usd Total Gains Per Share--1.3831.3830%0.110+1160%-0.339+124%0.302+358%
 EOD+4 -4MRQTTM+0 -0YOY+28 -85Y+17 -1910Y+24 -12

4.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1530.043
Price to Book Ratio (EOD)Between0-18.943
Net Profit Margin (MRQ)Greater than00.057
Operating Margin (MRQ)Greater than00.088
Quick Ratio (MRQ)Greater than10.352
Current Ratio (MRQ)Greater than11.165
Debt to Asset Ratio (MRQ)Less than10.695
Debt to Equity Ratio (MRQ)Less than12.277
Return on Equity (MRQ)Greater than0.150.298
Return on Assets (MRQ)Greater than0.050.091
Total6/10 (60.0%)

4.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5044.068
Ma 20Greater thanMa 5066.658
Ma 50Greater thanMa 10065.545
Ma 100Greater thanMa 20060.448
OpenGreater thanClose65.890
Total4/5 (80.0%)



Latest Balance Sheet

Balance Sheet of 2023-06-30. Currency in AUD. All numbers in thousands.

Summary
Total Assets27,140,000
Total Liabilities18,859,000
Total Stockholder Equity8,281,000
 As reported
Total Liabilities 18,859,000
Total Stockholder Equity+ 8,281,000
Total Assets = 27,140,000

Assets

Total Assets27,140,000
Total Current Assets9,154,000
Long-term Assets17,986,000
Total Current Assets
Cash And Cash Equivalents 673,000
Net Receivables 2,089,000
Inventory 6,039,000
Other Current Assets 353,000
Total Current Assets  (as reported)9,154,000
Total Current Assets  (calculated)9,154,000
+/-0
Long-term Assets
Property Plant Equipment 11,041,000
Goodwill 3,352,000
Long Term Investments 958,000
Intangible Assets 4,692,000
Long-term Assets Other -3,302,000
Long-term Assets  (as reported)17,986,000
Long-term Assets  (calculated)16,741,000
+/- 1,245,000

Liabilities & Shareholders' Equity

Total Current Liabilities7,857,000
Long-term Liabilities11,002,000
Total Stockholder Equity8,281,000
Total Current Liabilities
Short-term Debt 1,135,000
Accounts payable 5,268,000
Other Current Liabilities 1,454,000
Total Current Liabilities  (as reported)7,857,000
Total Current Liabilities  (calculated)7,857,000
+/-0
Long-term Liabilities
Long term Debt Total 10,034,000
Other Liabilities 374,000
Long-term Liabilities  (as reported)11,002,000
Long-term Liabilities  (calculated)10,408,000
+/- 594,000
Total Stockholder Equity
Common Stock13,574,000
Retained Earnings -5,042,000
Accumulated Other Comprehensive Income -251,000
Total Stockholder Equity (as reported)8,281,000
Total Stockholder Equity (calculated)8,281,000
+/-0
Other
Capital Stock13,574,000
Cash And Equivalents421,000
Cash and Short Term Investments 673,000
Common Stock Shares Outstanding 1,133,000
Current Deferred Revenue1,127,000
Liabilities and Stockholders Equity 27,140,000
Net Debt 10,496,000
Net Invested Capital 12,711,000
Net Tangible Assets 3,589,000
Net Working Capital 1,297,000
Property Plant and Equipment Gross 20,857,000
Short Long Term Debt Total 11,169,000



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2023-06-302022-06-302021-06-302020-06-302019-06-302018-06-302017-06-302016-06-302015-06-302014-06-302013-06-302012-06-302011-06-302010-06-302009-06-302008-06-302007-06-302006-06-302005-06-302004-06-302003-06-302002-06-302001-06-302000-06-301999-06-301998-06-301997-06-301996-06-301995-06-301994-06-301993-06-301992-06-301991-06-301990-06-301989-06-30
> Total Assets 
614,292
960,045
981,812
1,257,471
1,358,122
1,692,610
1,932,270
2,004,577
2,057,810
2,373,645
2,576,229
3,168,760
4,004,071
6,612,721
6,418,102
7,271,400
7,314,348
7,515,147
12,076,249
37,306,000
39,295,000
39,236,000
40,814,000
42,312,000
43,155,000
39,727,000
40,402,000
40,783,000
40,115,000
36,933,000
18,333,000
26,016,000
26,882,000
28,047,000
27,140,000
27,140,00028,047,00026,882,00026,016,00018,333,00036,933,00040,115,00040,783,00040,402,00039,727,00043,155,00042,312,00040,814,00039,236,00039,295,00037,306,00012,076,2497,515,1477,314,3487,271,4006,418,1026,612,7214,004,0713,168,7602,576,2292,373,6452,057,8102,004,5771,932,2701,692,6101,358,1221,257,471981,812960,045614,292
   > Total Current Assets 
255,665
329,720
306,974
479,336
563,342
822,371
778,104
751,882
761,418
813,935
936,600
1,160,760
1,574,101
2,454,053
2,431,039
3,390,684
3,200,249
3,133,592
4,023,947
8,676,000
9,964,000
9,674,000
10,218,000
10,911,000
10,586,000
9,311,000
9,093,000
9,684,000
9,667,000
8,706,000
6,350,000
8,064,000
9,096,000
9,599,000
9,154,000
9,154,0009,599,0009,096,0008,064,0006,350,0008,706,0009,667,0009,684,0009,093,0009,311,00010,586,00010,911,00010,218,0009,674,0009,964,0008,676,0004,023,9473,133,5923,200,2493,390,6842,431,0392,454,0531,574,1011,160,760936,600813,935761,418751,882778,104822,371563,342479,336306,974329,720255,665
       Cash And Cash Equivalents 
27,403
46,554
45,842
43,952
37,368
163,909
58,574
54,831
30,672
66,878
56,366
57,999
110,753
171,937
170,247
103,374
83,846
90,046
218,549
725,000
2,124,000
1,640,000
897,000
1,127,000
1,333,000
2,067,000
711,000
611,000
1,013,000
683,000
795,000
2,913,000
3,023,000
705,000
673,000
673,000705,0003,023,0002,913,000795,000683,0001,013,000611,000711,0002,067,0001,333,0001,127,000897,0001,640,0002,124,000725,000218,54990,04683,846103,374170,247171,937110,75357,99956,36666,87830,67254,83158,574163,90937,36843,95245,84246,55427,403
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
25,459
24,773
165,562
164,040
727,374
0
0
815,193
871,000
1,003,000
1,065,000
1,543,000
1,690,000
1,316,000
0
0
54,000
247,000
0
0
0
0
0
0
000000247,00054,000001,316,0001,690,0001,543,0001,065,0001,003,000871,000815,19300727,374164,040165,56224,77325,45900000000000
       Net Receivables 
99,036
105,725
98,829
175,651
250,732
365,201
369,360
364,410
362,695
367,613
394,702
558,181
741,317
971,284
915,166
1,138,871
1,069,418
1,194,632
1,512,528
2,093,000
1,893,000
2,086,000
2,149,000
2,384,000
2,341,000
1,584,000
1,463,000
1,628,000
1,633,000
1,657,000
1,027,000
1,037,000
1,247,000
2,094,000
2,089,000
2,089,0002,094,0001,247,0001,037,0001,027,0001,657,0001,633,0001,628,0001,463,0001,584,0002,341,0002,384,0002,149,0002,086,0001,893,0002,093,0001,512,5281,194,6321,069,4181,138,871915,166971,284741,317558,181394,702367,613362,695364,410369,360365,201250,732175,65198,829105,72599,036
       Inventory 
121,783
169,532
153,080
231,680
275,242
293,261
350,170
332,641
368,051
379,444
485,532
544,580
722,031
1,310,832
1,345,626
1,260,096
1,248,001
1,146,398
1,235,019
4,638,000
4,685,000
4,658,000
4,987,000
5,006,000
5,047,000
5,336,000
5,497,000
6,260,000
6,530,000
6,011,000
4,246,000
3,844,000
4,502,000
6,084,000
6,039,000
6,039,0006,084,0004,502,0003,844,0004,246,0006,011,0006,530,0006,260,0005,497,0005,336,0005,047,0005,006,0004,987,0004,658,0004,685,0004,638,0001,235,0191,146,3981,248,0011,260,0961,345,6261,310,832722,031544,580485,532379,444368,051332,641350,170293,261275,242231,680153,080169,532121,783
       Other Current Assets 
7,443
7,909
9,223
28,053
0
0
0
0
0
0
0
0
0
0
0
888,343
798,984
702,516
1,057,851
349,000
259,000
225,000
642,000
704,000
549,000
324,000
1,422,000
1,185,000
491,000
355,000
181,000
270,000
324,000
716,000
353,000
353,000716,000324,000270,000181,000355,000491,0001,185,0001,422,000324,000549,000704,000642,000225,000259,000349,0001,057,851702,516798,984888,3430000000000028,0539,2237,9097,443
   > Long-term Assets 
358,627
630,325
674,838
778,135
794,780
870,239
1,154,166
1,252,695
1,296,392
1,559,710
1,639,629
2,008,000
2,429,970
4,158,668
3,987,063
3,880,716
4,114,099
4,381,555
8,052,302
28,630,000
29,331,000
29,562,000
30,596,000
31,401,000
32,569,000
30,416,000
31,309,000
31,099,000
30,448,000
28,227,000
11,983,000
17,952,000
17,786,000
18,448,000
17,986,000
17,986,00018,448,00017,786,00017,952,00011,983,00028,227,00030,448,00031,099,00031,309,00030,416,00032,569,00031,401,00030,596,00029,562,00029,331,00028,630,0008,052,3024,381,5554,114,0993,880,7163,987,0634,158,6682,429,9702,008,0001,639,6291,559,7101,296,3921,252,6951,154,166870,239794,780778,135674,838630,325358,627
       Property Plant Equipment 
222,232
471,251
526,930
651,401
661,419
721,627
848,662
941,354
1,008,804
1,250,598
1,283,024
1,509,388
1,519,708
1,819,129
1,689,877
1,600,052
1,961,395
2,396,236
2,715,894
6,599,000
7,126,000
7,542,000
8,302,000
9,463,000
10,164,000
9,952,000
10,205,000
9,612,000
9,440,000
8,408,000
3,878,000
10,648,000
10,397,000
10,764,000
11,041,000
11,041,00010,764,00010,397,00010,648,0003,878,0008,408,0009,440,0009,612,00010,205,0009,952,00010,164,0009,463,0008,302,0007,542,0007,126,0006,599,0002,715,8942,396,2361,961,3951,600,0521,689,8771,819,1291,519,7081,509,3881,283,0241,250,5981,008,804941,354848,662721,627661,419651,401526,930471,251222,232
       Goodwill 
2,229
2,047
5,770
15,768
16,259
14,759
165,536
117,948
110,641
107,283
100,397
93,888
254,151
1,559,691
1,478,298
1,431,124
1,334,911
1,470,212
2,567,891
16,387,000
16,273,000
16,206,000
16,227,000
16,097,000
16,151,000
14,510,000
14,708,000
14,448,000
14,360,000
13,491,000
3,090,000
2,966,000
2,967,000
3,337,000
3,352,000
3,352,0003,337,0002,967,0002,966,0003,090,00013,491,00014,360,00014,448,00014,708,00014,510,00016,151,00016,097,00016,227,00016,206,00016,273,00016,387,0002,567,8911,470,2121,334,9111,431,1241,478,2981,559,691254,15193,888100,397107,283110,641117,948165,53614,75916,25915,7685,7702,0472,229
       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
540,000
562,000
605,000
703,000
748,000
3,393,000
1,833,000
1,899,000
1,611,000
958,000
958,0001,611,0001,899,0001,833,0003,393,000748,000703,000605,000562,000540,0000000000000000000000000000
       Intangible Assets 
3,468
2,190
0
0
0
0
0
41,600
41,600
41,600
41,600
41,600
41,600
41,600
41,600
41,600
41,600
1,470,212
130,227
4,408,000
4,365,000
4,328,000
4,353,000
4,393,000
4,459,000
4,446,000
4,601,000
4,625,000
4,576,000
4,369,000
986,000
3,814,000
3,902,000
4,684,000
4,692,000
4,692,0004,684,0003,902,0003,814,000986,0004,369,0004,576,0004,625,0004,601,0004,446,0004,459,0004,393,0004,353,0004,328,0004,365,0004,408,000130,2271,470,21241,60041,60041,60041,60041,60041,60041,60041,60041,60041,600000002,1903,468
       Long-term Assets Other 
125,792
151,191
132,835
97,311
85,745
76,203
85,705
77,335
101,523
120,502
134,858
228,803
298,237
285,467
313,512
330,845
270,299
145,217
185,065
345,000
392,000
391,000
318,000
336,000
642,000
527,000
675,000
767,000
398,000
519,000
442,000
-2,956,000
-2,942,000
-3,298,000
-3,302,000
-3,302,000-3,298,000-2,942,000-2,956,000442,000519,000398,000767,000675,000527,000642,000336,000318,000391,000392,000345,000185,065145,217270,299330,845313,512285,467298,237228,803134,858120,502101,52377,33585,70576,20385,74597,311132,835151,191125,792
> Total Liabilities 
332,288
555,282
572,390
699,791
742,918
949,727
1,097,128
1,110,693
1,045,815
1,204,107
1,368,771
1,937,304
2,386,263
3,202,644
2,653,025
3,940,875
4,233,329
4,349,148
8,573,115
17,716,000
15,043,000
14,542,000
15,485,000
16,685,000
17,133,000
13,740,000
15,621,000
17,834,000
16,174,000
14,179,000
8,362,000
16,672,000
17,167,000
20,066,000
18,859,000
18,859,00020,066,00017,167,00016,672,0008,362,00014,179,00016,174,00017,834,00015,621,00013,740,00017,133,00016,685,00015,485,00014,542,00015,043,00017,716,0008,573,1154,349,1484,233,3293,940,8752,653,0253,202,6442,386,2631,937,3041,368,7711,204,1071,045,8151,110,6931,097,128949,727742,918699,791572,390555,282332,288
   > Total Current Liabilities 
239,487
307,600
282,380
442,502
511,355
706,127
773,196
780,065
821,871
857,473
960,879
1,274,559
1,408,336
2,022,357
1,711,525
2,233,652
2,535,147
2,578,476
7,181,713
7,940,000
7,711,000
7,852,000
8,722,000
10,747,000
9,572,000
8,229,000
9,726,000
10,424,000
10,417,000
10,025,000
5,216,000
7,270,000
7,915,000
8,908,000
7,857,000
7,857,0008,908,0007,915,0007,270,0005,216,00010,025,00010,417,00010,424,0009,726,0008,229,0009,572,00010,747,0008,722,0007,852,0007,711,0007,940,0007,181,7132,578,4762,535,1472,233,6521,711,5252,022,3571,408,3361,274,559960,879857,473821,871780,065773,196706,127511,355442,502282,380307,600239,487
       Short-term Debt 
50,239
74,760
51,914
71,725
73,453
48,109
40,503
36,633
160,817
195,776
231,558
401,104
383,212
582,740
384,288
309,822
574,906
468,038
4,435,996
1,261,000
634,000
304,000
266,000
1,621,000
70,000
745,000
1,913,000
1,632,000
1,347,000
1,159,000
356,000
1,522,000
1,919,000
2,088,000
1,135,000
1,135,0002,088,0001,919,0001,522,000356,0001,159,0001,347,0001,632,0001,913,000745,00070,0001,621,000266,000304,000634,0001,261,0004,435,996468,038574,906309,822384,288582,740383,212401,104231,558195,776160,81736,63340,50348,10973,45371,72551,91474,76050,239
       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
5,065,000
1,913,000
1,632,000
1,347,000
1,159,000
356,000
503,000
950,000
988,000
0
0988,000950,000503,000356,0001,159,0001,347,0001,632,0001,913,0005,065,0000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
560,361
629,167
824,415
852,968
840,681
777,525
752,908
1,254,152
3,966,000
4,037,000
4,603,000
5,059,000
5,420,000
5,999,000
5,417,000
5,761,000
6,491,000
6,615,000
6,541,000
3,620,000
4,008,000
4,234,000
5,362,000
5,268,000
5,268,0005,362,0004,234,0004,008,0003,620,0006,541,0006,615,0006,491,0005,761,0005,417,0005,999,0005,420,0005,059,0004,603,0004,037,0003,966,0001,254,152752,908777,525840,681852,968824,415629,167560,36100000000000
       Other Current Liabilities 
82,397
71,160
113,149
215,850
250,569
351,832
415,390
402,231
275,360
272,404
331,056
313,094
395,957
615,202
359,944
541,318
658,654
1,357,530
1,488,971
2,702,000
3,031,000
2,938,000
3,392,000
3,704,000
3,502,000
2,067,000
2,052,000
2,301,000
2,455,000
2,325,000
160,000
1,348,000
1,413,000
1,452,000
1,454,000
1,454,0001,452,0001,413,0001,348,000160,0002,325,0002,455,0002,301,0002,052,0002,067,0003,502,0003,704,0003,392,0002,938,0003,031,0002,702,0001,488,9711,357,530658,654541,318359,944615,202395,957313,094331,056272,404275,360402,231415,390351,832250,569215,850113,14971,16082,397
   > Long-term Liabilities 
92,801
247,682
290,010
257,289
231,563
243,600
323,932
330,628
223,944
346,634
407,892
662,745
977,927
1,180,287
941,500
1,707,223
1,698,182
1,770,672
1,391,402
9,776,000
7,332,000
6,690,000
6,763,000
5,938,000
7,561,000
5,511,000
5,895,000
7,410,000
5,757,000
4,154,000
3,146,000
9,402,000
9,252,000
11,158,000
11,002,000
11,002,00011,158,0009,252,0009,402,0003,146,0004,154,0005,757,0007,410,0005,895,0005,511,0007,561,0005,938,0006,763,0006,690,0007,332,0009,776,0001,391,4021,770,6721,698,1821,707,223941,5001,180,287977,927662,745407,892346,634223,944330,628323,932243,600231,563257,289290,010247,68292,801
       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
4,615,000
5,671,000
4,066,000
2,965,000
2,673,000
8,376,000
8,208,000
9,993,000
10,034,000
10,034,0009,993,0008,208,0008,376,0002,673,0002,965,0004,066,0005,671,0004,615,00000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
87,929
129,369
179,199
162,104
295,215
374,808
553,540
560,391
1,520,000
1,797,000
1,641,000
2,150,000
2,057,000
1,852,000
1,191,000
1,280,000
1,739,000
1,691,000
1,189,000
473,000
435,000
376,000
404,000
374,000
374,000404,000376,000435,000473,0001,189,0001,691,0001,739,0001,280,0001,191,0001,852,0002,057,0002,150,0001,641,0001,797,0001,520,000560,391553,540374,808295,215162,104179,199129,36987,92900000000000
> Total Stockholder Equity
282,004
404,763
409,422
557,680
615,204
742,883
835,142
893,884
1,011,995
1,169,538
1,207,458
1,231,456
1,617,808
3,410,077
3,758,480
3,332,612
3,082,678
3,165,947
3,502,933
19,590,000
24,252,000
24,694,000
25,329,000
25,627,000
26,022,000
25,987,000
24,781,000
22,949,000
23,941,000
22,754,000
9,971,000
9,344,000
9,715,000
7,981,000
8,281,000
8,281,0007,981,0009,715,0009,344,0009,971,00022,754,00023,941,00022,949,00024,781,00025,987,00026,022,00025,627,00025,329,00024,694,00024,252,00019,590,0003,502,9333,165,9473,082,6783,332,6123,758,4803,410,0771,617,8081,231,4561,207,4581,169,5381,011,995893,884835,142742,883615,204557,680409,422404,763282,004
   Common Stock
74,881
88,622
91,282
93,485
96,161
98,793
110,164
114,251
119,826
125,549
950,402
892,192
1,234,171
3,027,008
3,159,466
2,345,633
2,014,799
1,901,522
2,144,776
18,173,000
23,286,000
23,235,000
23,245,000
23,255,000
23,264,000
22,678,000
21,844,000
21,909,000
22,242,000
22,234,000
15,728,000
15,818,000
15,826,000
13,574,000
13,574,000
13,574,00013,574,00015,826,00015,818,00015,728,00022,234,00022,242,00021,909,00021,844,00022,678,00023,264,00023,255,00023,245,00023,235,00023,286,00018,173,0002,144,7761,901,5222,014,7992,345,6333,159,4663,027,0081,234,171892,192950,402125,549119,826114,251110,16498,79396,16193,48591,28288,62274,881
   Retained Earnings 
42,275
67,745
76,807
95,199
113,738
178,790
195,949
204,651
205,921
209,794
211,426
225,121
250,666
190,619
559,370
931,779
1,003,470
1,233,898
1,131,004
1,163,000
1,183,000
1,414,000
1,774,000
2,103,000
2,375,000
2,901,000
2,742,000
874,000
1,509,000
176,000
-208,000
-245,000
-5,800,000
-5,375,000
-5,042,000
-5,042,000-5,375,000-5,800,000-245,000-208,000176,0001,509,000874,0002,742,0002,901,0002,375,0002,103,0001,774,0001,414,0001,183,0001,163,0001,131,0041,233,8981,003,470931,779559,370190,619250,666225,121211,426209,794205,921204,651195,949178,790113,73895,19976,80767,74542,275
   Capital Surplus 00000000000000000000000000000000000
   Treasury Stock00-102,000-89,000-81,000-43,000-26,000-28,000-31,00000000000000000000000000000
   Other Stockholders Equity 
164,848
248,396
241,333
368,996
709,539
795,461
901,749
997,918
1,182,145
1,393,813
616,624
805,878
942,918
971,246
0
0
0
0
0
0
0
0
0
0
0
378,000
24,000
-51,000
164,000
301,000
-5,630,000
-15,573,000
-15,886,000
-14,059,000
-14,392,000
-14,392,000-14,059,000-15,886,000-15,573,000-5,630,000301,000164,000-51,00024,000378,00000000000000971,246942,918805,878616,6241,393,8131,182,145997,918901,749795,461709,539368,996241,333248,396164,848



Balance Sheet

Currency in AUD. All numbers in thousands.