XASX
ALL
Market cap25bUSD
Apr 03, Last price
65.64AUD
1D
0.00%
1Q
-5.38%
Jan 2017
323.48%
Name
Aristocrat Leisure Ltd
Chart & Performance
Profile
Aristocrat Leisure Limited, together with its subsidiaries, provides gaming content and technology related mobile games in Australia. The company offers aristocrat gaming and pixel united, a gaming product, as well as casino management systems. It also provides cabinets and gaming products. In addition, the company offers online money gaming services. Aristocrat Leisure Limited was incorporated in 1984 and is headquartered in North Ryde, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑09 | 2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | 2019‑09 | 2018‑09 | 2017‑09 | 2016‑09 | 2015‑09 | |
Income | ||||||||||
Revenues | 6,603,600 4.89% | 6,295,700 12.95% | 5,573,700 17.67% | |||||||
Cost of revenue | 3,728,000 | 4,609,800 | 4,098,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,875,600 | 1,685,900 | 1,475,700 | |||||||
NOPBT Margin | 43.55% | 26.78% | 26.48% | |||||||
Operating Taxes | 423,200 | 216,300 | 280,600 | |||||||
Tax Rate | 14.72% | 12.83% | 19.01% | |||||||
NOPAT | 2,452,400 | 1,469,600 | 1,195,100 | |||||||
Net income | 1,303,400 -10.36% | 1,454,100 53.31% | 948,500 15.67% | |||||||
Dividends | (447,700) | (367,400) | (347,800) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (930,900) | (519,500) | 907,000 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 153,700 | 163,600 | 155,900 | |||||||
Long-term debt | 2,578,100 | 2,858,300 | 2,629,200 | |||||||
Deferred revenue | 25,700 | 8,500 | 8,500 | |||||||
Other long-term liabilities | 81,100 | 124,900 | 406,200 | |||||||
Net debt | 1,656,300 | (339,800) | (436,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,799,100 | 1,246,000 | ||||||||
CAPEX | (419,200) | (352,000) | (268,800) | |||||||
Cash from investing activities | (2,007,200) | (629,700) | (334,400) | |||||||
Cash from financing activities | (1,866,100) | (1,031,400) | (605,300) | |||||||
FCF | 2,464,100 | 1,193,600 | 1,129,800 | |||||||
Balance | ||||||||||
Cash | 959,100 | 3,186,800 | 3,029,600 | |||||||
Long term investments | 116,400 | 174,900 | 191,500 | |||||||
Excess cash | 745,320 | 3,046,915 | 2,942,415 | |||||||
Stockholders' equity | 6,279,900 | 6,726,100 | 6,022,700 | |||||||
Invested Capital | 8,049,080 | 6,494,485 | 5,920,985 | |||||||
ROIC | 33.72% | 23.67% | 21.90% | |||||||
ROCE | 32.39% | 17.64% | 16.63% | |||||||
EV | ||||||||||
Common stock shares outstanding | 656,812 | 666,406 | ||||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 2,875,600 | 2,067,900 | 1,846,200 | |||||||
EV/EBITDA | ||||||||||
Interest | 164,200 | 153,700 | 254,800 | |||||||
Interest/NOPBT | 5.71% | 9.12% | 17.27% |