XASXPPT
Market cap1.37bUSD
Dec 23, Last price
19.85AUD
1D
0.66%
1Q
9.37%
Jan 2017
-59.29%
Name
Perpetual Ltd
Chart & Performance
Profile
Perpetual Limited is a publicly owned investment manager. The firm offers a range of financial products and services in Australia. The company provides funds management, portfolio management, financial planning, trustee, responsible entity and compliance services, executor services, investment administration and custody services, and mortgage processing services. It offers investment capabilities across a range of asset classes, including Australian and global equities, mortgages, cash and fixed interest, and Australian listed property. The company also provides specialist direct-to-client financial services for high net worth individuals that include fiduciary services, such as trust advice and services, custodial solutions, estate planning, estate administration, and executorial services; independent financial advice services with specialist and do-it-yourself' superannuation offerings; and philanthropic services. In addition, it offers corporate trustee and transaction support services, including trustee services for mortgage backed and other securitization programs for major banks and non-bank financial institutions; mortgage services, including mortgage preparations, variations and discharges; post settlement servicing; regulatory compliance services for fund managers; custody, unit registry, and accounting services for property and mortgage funds; and trusteeships for corporate debt issues and infrastructure projects. The company was founded in 1886 and is based in Sydney, Australia with additional offices in Adelaide, Brisbane, Canberra, Melbourne and Perth.
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 | 1,333,900 31.83% | 1,011,800 30.81% | 773,500 21.50% | |||||||
Cost of revenue | 1,276,000 | 375,400 | 224,900 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 57,900 | 636,400 | 548,600 | |||||||
NOPBT Margin | 4.34% | 62.90% | 70.92% | |||||||
Operating Taxes | 13,300 | 30,100 | 36,100 | |||||||
Tax Rate | 22.97% | 4.73% | 6.58% | |||||||
NOPAT | 44,600 | 606,300 | 512,500 | |||||||
Net income | (472,200) -900.34% | 59,000 -41.70% | 101,200 35.17% | |||||||
Dividends | (141,800) | (131,600) | (112,400) | |||||||
Dividend yield | 5.93% | 3.94% | 3.01% | |||||||
Proceeds from repurchase of equity | (800) | (19,800) | (75,000) | |||||||
BB yield | 0.03% | 0.59% | 2.01% | |||||||
Debt | ||||||||||
Debt current | 698,000 | 19,600 | 16,400 | |||||||
Long-term debt | 290,400 | 877,000 | 314,300 | |||||||
Deferred revenue | 50,700 | 48,600 | ||||||||
Other long-term liabilities | 127,700 | (237,500) | (63,500) | |||||||
Net debt | 385,400 | 178,100 | (183,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 296,400 | 134,800 | 170,800 | |||||||
CAPEX | (31,800) | (25,400) | (15,000) | |||||||
Cash from investing activities | (97,900) | (244,000) | (69,200) | |||||||
Cash from financing activities | (229,300) | 221,600 | (66,600) | |||||||
FCF | (12,700) | 226,400 | 530,500 | |||||||
Balance | ||||||||||
Cash | 221,300 | 427,100 | 361,700 | |||||||
Long term investments | 381,700 | 291,400 | 152,000 | |||||||
Excess cash | 536,305 | 667,910 | 475,025 | |||||||
Stockholders' equity | 1,860,000 | 2,422,700 | 966,200 | |||||||
Invested Capital | 2,166,195 | 2,777,690 | 903,775 | |||||||
ROIC | 1.80% | 32.94% | 59.34% | |||||||
ROCE | 2.02% | 17.62% | 39.36% | |||||||
EV | ||||||||||
Common stock shares outstanding | 112,220 | 129,091 | 129,091 | |||||||
Price | 21.31 -17.66% | 25.88 -10.39% | 28.88 -27.89% | |||||||
Market cap | 2,391,403 -28.42% | 3,340,872 -10.39% | 3,728,145 -27.89% | |||||||
EV | 2,776,803 | 3,518,972 | 3,545,145 | |||||||
EBITDA | 57,900 | 719,600 | 601,300 | |||||||
EV/EBITDA | 47.96 | 4.89 | 5.90 | |||||||
Interest | 70,300 | 44,800 | 9,200 | |||||||
Interest/NOPBT | 121.42% | 7.04% | 1.68% |