OTCMAPAJF
Market cap5.57bUSD
Dec 23, Last price
4.30USD
1D
-4.29%
1Q
-12.00%
Jan 2017
-29.74%
Name
APA Group
Chart & Performance
Profile
APA Group engages in energy infrastructure business in Australia. The company operates through three segments: Energy Infrastructure, Asset Management, and Energy Investments. It operates natural gas pipelines, electricity interconnectors, gas fired power generation stations, and solar farms and wind farms, as well as gas storage, processing, and compression facilities. The company has interests in approximately 15,000 kilometers of gas transmission pipelines; approximately 29,500 kilometers of gas mains and pipelines; and 1.4 million gas consumer connections. It also provides commercial, operating, and asset maintenance services to its energy investments and third parties; and invests in unlisted entities. The company was incorporated in 2007 and is headquartered in Sydney, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 3,064,000 8.12% | 2,834,000 5.24% | 2,692,930 5.05% | |||||||
Cost of revenue | 723,000 | 1,969,000 | 1,805,917 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,341,000 | 865,000 | 887,013 | |||||||
NOPBT Margin | 76.40% | 30.52% | 32.94% | |||||||
Operating Taxes | 75,000 | 190,000 | 180,379 | |||||||
Tax Rate | 3.20% | 21.97% | 20.34% | |||||||
NOPAT | 2,266,000 | 675,000 | 706,634 | |||||||
Net income | 978,000 271.86% | 263,000 14.07% | 230,562 -646.78% | |||||||
Dividends | (679,000) | (524,000) | (457,261) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 875,000 | |||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,919,000 | 218,000 | 16,601 | |||||||
Long-term debt | 11,143,000 | 11,415,000 | 10,944,894 | |||||||
Deferred revenue | 52,000 | 50,916 | ||||||||
Other long-term liabilities | 2,378,000 | 2,173,000 | 570,744 | |||||||
Net debt | 12,100,000 | 10,390,000 | 8,785,583 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,156,000 | 1,206,000 | 1,197,268 | |||||||
CAPEX | (1,053,000) | (1,180,000) | (689,045) | |||||||
Cash from investing activities | (2,657,000) | (969,000) | (1,270,679) | |||||||
Cash from financing activities | 1,664,000 | (664,000) | 360,657 | |||||||
FCF | 544,000 | (659,665) | 787,071 | |||||||
Balance | ||||||||||
Cash | 676,000 | 513,000 | 940,282 | |||||||
Long term investments | 286,000 | 730,000 | 1,235,630 | |||||||
Excess cash | 808,800 | 1,101,300 | 2,041,266 | |||||||
Stockholders' equity | 3,248,000 | 2,477,000 | 3,286,364 | |||||||
Invested Capital | 17,809,200 | 13,007,700 | 12,107,024 | |||||||
ROIC | 14.71% | 5.38% | 5.77% | |||||||
ROCE | 12.57% | 5.53% | 5.77% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,268,000 | 1,182,000 | 1,181,517 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 2,341,000 | 1,615,000 | 1,622,191 | |||||||
EV/EBITDA | ||||||||||
Interest | 624,000 | 518,000 | 468,548 | |||||||
Interest/NOPBT | 26.66% | 59.88% | 52.82% |