XASXALD
Market cap4.03bUSD
Dec 20, Last price
27.07AUD
1D
1.58%
1Q
-5.12%
Jan 2017
-11.13%
Name
Ampol Ltd
Chart & Performance
Profile
Ampol Limited purchases, refines, distributes, and markets petroleum products in Australia, New Zealand, Singapore, and the United States. The company operates through Convenience Retail, and Fuels and Infrastructure segments. The Convenience Retail segment sells fuels through Ampol's network of stores. The Fuels and Infrastructure segment wholesales fuels and lubricant supplies. It distributes its products through a network of depots, diesel stops, marine facilities, and service station sites. The company was formerly known as Caltex Australia Limited and changed its name to Ampol Limited in May 2020. Ampol Limited was founded in 1900 and is based in Alexandria, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 37,749,300 -1.30% | 38,245,400 84.83% | 20,692,200 36.35% | |||||||
Cost of revenue | 36,899,251 | 37,580,500 | 20,197,100 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 850,049 | 664,900 | 495,100 | |||||||
NOPBT Margin | 2.25% | 1.74% | 2.39% | |||||||
Operating Taxes | 151,500 | 157,900 | 175,800 | |||||||
Tax Rate | 17.82% | 23.75% | 35.51% | |||||||
NOPAT | 698,549 | 507,000 | 319,300 | |||||||
Net income | 549,100 -31.01% | 795,900 42.13% | 560,000 -215.49% | |||||||
Dividends | (595,600) | (383,600) | (178,700) | |||||||
Dividend yield | 6.90% | 5.66% | 2.51% | |||||||
Proceeds from repurchase of equity | (406,700) | |||||||||
BB yield | 5.72% | |||||||||
Debt | ||||||||||
Debt current | 309,573 | 503,700 | 159,600 | |||||||
Long-term debt | 4,691,006 | 3,110,700 | 2,104,000 | |||||||
Deferred revenue | 965,700 | 814,000 | ||||||||
Other long-term liabilities | 610,900 | 627,800 | 487,800 | |||||||
Net debt | 4,365,641 | 3,064,900 | 1,471,800 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,504,000 | 948,300 | 634,600 | |||||||
CAPEX | (539,300) | (406,900) | (324,200) | |||||||
Cash from investing activities | (535,600) | (1,457,400) | (313,200) | |||||||
Cash from financing activities | (779,900) | 91,900 | (126,900) | |||||||
FCF | 665,276 | (883,700) | (297,400) | |||||||
Balance | ||||||||||
Cash | 300,600 | 126,000 | 566,300 | |||||||
Long term investments | 334,338 | 423,500 | 225,500 | |||||||
Excess cash | ||||||||||
Stockholders' equity | 3,981,300 | 4,052,900 | 3,348,300 | |||||||
Invested Capital | 8,820,563 | 8,026,300 | 5,968,600 | |||||||
ROIC | 8.29% | 7.25% | 5.64% | |||||||
ROCE | 9.64% | 8.19% | 8.27% | |||||||
EV | ||||||||||
Common stock shares outstanding | 238,800 | 239,500 | 239,800 | |||||||
Price | 36.15 27.83% | 28.28 -4.65% | 29.66 4.36% | |||||||
Market cap | 8,632,620 27.46% | 6,773,060 -4.77% | 7,112,468 0.23% | |||||||
EV | 13,415,061 | 10,256,060 | 8,856,368 | |||||||
EBITDA | 1,308,949 | 1,130,000 | 859,300 | |||||||
EV/EBITDA | 10.25 | 9.08 | 10.31 | |||||||
Interest | 282,600 | 200,800 | 103,600 | |||||||
Interest/NOPBT | 33.25% | 30.20% | 20.93% |