XASX
CGF
Market cap3.93bUSD
Sep 19, Last price
8.62AUD
1D
0.35%
1Q
9.25%
Jan 2017
-23.31%
Name
Challenger Ltd
Chart & Performance
Profile
Challenger Limited is a publicly owned investment manager. The company also provides retirement services to its clients. It manages equity mutual funds. The firm invests into the public equity markets across the world. Challenger Limited was founded in 1985 and is based in Australia, Asia and United Kingdom.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2025‑06 | 2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | |
Income | ||||||||||
Revenues | 750,500 -77.09% | 3,275,500 46.89% | 2,229,900 -638.23% | |||||||
Cost of revenue | 195,600 | 2,868,700 | 1,723,300 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 554,900 | 406,800 | 506,600 | |||||||
NOPBT Margin | 73.94% | 12.42% | 22.72% | |||||||
Operating Taxes | 83,000 | 55,200 | 112,500 | |||||||
Tax Rate | 14.96% | 13.57% | 22.21% | |||||||
NOPAT | 471,900 | 351,600 | 394,100 | |||||||
Net income | 192,300 48.04% | 129,900 -54.82% | 287,500 13.32% | |||||||
Dividends | (191,300) | (149,400) | (122,500) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (56,100) | (14,600) | 346,000 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 6,936,300 | 5,602,300 | 4,501,000 | |||||||
Long-term debt | 1,372,200 | 1,579,000 | 1,399,200 | |||||||
Deferred revenue | 4,763,500 | |||||||||
Other long-term liabilities | 16,352,900 | 16,835,500 | 11,019,700 | |||||||
Net debt | (24,168,600) | 6,521,500 | 3,422,500 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 399,600 | 843,700 | 1,273,600 | |||||||
CAPEX | (200) | (1,900) | (7,900) | |||||||
Cash from investing activities | (1,177,300) | (1,944,300) | (1,337,500) | |||||||
Cash from financing activities | 854,700 | 1,080,400 | (35,000) | |||||||
FCF | (3,198,000) | (238,300) | 1,215,700 | |||||||
Balance | ||||||||||
Cash | 32,393,300 | 573,200 | 593,400 | |||||||
Long term investments | 83,800 | 86,600 | 1,884,300 | |||||||
Excess cash | 32,439,575 | 496,025 | 2,366,205 | |||||||
Stockholders' equity | 3,864,500 | 3,939,000 | 4,194,800 | |||||||
Invested Capital | 24,620,800 | 27,925,975 | 23,444,795 | |||||||
ROIC | 1.80% | 1.37% | 1.73% | |||||||
ROCE | 1.95% | 1.43% | 1.96% | |||||||
EV | ||||||||||
Common stock shares outstanding | 696,739 | 700,740 | 861,809 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 554,900 | 406,800 | 521,100 | |||||||
EV/EBITDA | ||||||||||
Interest | 821,500 | 765,300 | 549,300 | |||||||
Interest/NOPBT | 148.04% | 188.13% | 108.43% |