AUB Group Ltd (aub) Logo

AUB Group Ltd (AUB)

___:___ · Financial Services
0.00
0.00
(0.00)
VOLUME
DIV YIELD
PE RATIO
1 YR RETURN
52 WEEK RANGE
06/2021
06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
06/2014
06/2013
06/2012
Profitability
NPAT ($M) 70.62 47.25 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT Margin 15.93% 19.33% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Return on Equity (ROE) 10.26% 13.43% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Return on Assets (ROA) 5.30% 6.64% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Valuation
PE Ratio 33.96 18.80 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
PE Relative to Market 221.5% 80.5% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Price to Book 2.78 2.21 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Price to Cash Flow 20.29 13.48 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Shares Outstanding (M) 74.40 73.82 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Market Cap ($M) $1,665.89 $1,085.14 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Enterprise Value ($M) $1,622.22 $1,103.42 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Performance
Total Shareholder Return 56.9% 46.9% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Relative to Market 26.6% 54.1% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Per Share
Earnings 65.94 78.19 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash Flow 151.20 123.60 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash 3.79 3.29 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Tangible Assets 0.12 0.61 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Book Value 6.43 5.83 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Share Price $22.39 $14.70 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Liquidity
Quick Ratio 1.16 1.17 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Current Ratio 1.16 1.17 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Efficiency
Asset Turnover 0.27 0.29 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Inventory Turnover - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Working Capital Turnover (1.44) (1.67) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividends
DPS (c) 55.00 50.00 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividend yield 2.46% 3.40% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Franking 100% 100% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Gross DPS (c) 78.57 71.43 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Gross Dividend Yield 3.51% 4.86% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payout Ratio 83% 64% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo
06/2021
AUD $M
06/2020
AUD $M
06/2019
AUD $M
06/2018
AUD $M
06/2017
AUD $M
06/2016
AUD $M
06/2015
AUD $M
06/2014
AUD $M
06/2013
AUD $M
06/2012
AUD $M
INCOME
Trading Revenue 308.34 298.98 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Income 34.38 15.07 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Income Excl. Interest 342.72 314.05 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
INTEREST/FINANCE INCOME
Forex Gain/Loss - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Income 342.72 314.05 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EXPENSES
Expenses (234.44) (208.33) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EBITDA 108.28 105.72 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
DEPRECIATION AND AMORTISATION
Depreciation (3.14) (3.38) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Amortisation (17.85) (18.22) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Depreciation & Amortisation (20.99) (21.6) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EBIT 87.29 84.12 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
INTEREST/FINANCE EXPENSES
Interest/Finance Income 1.03 2.33 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Expense (7.62) (8.53) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Capitalised - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Expenses Incl. Capital (7.62) (8.53) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Interest Expenses (6.59) (6.2) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Pre-Tax Profit 80.7 77.92 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Capital Profits - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Pre-Tax Profit Pre-Cap 80.7 77.92 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
TAX
Tax Expenses (18.48) (11.3) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT before Abnormals 62.22 66.62 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
ABNORMALS
Abnormals 21.5 (10.52) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Abnormals Tax - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Abnormals 21.5 (10.52) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Non-Controlling Interests (13.11) (8.85) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Reported NPAT after Abnormals 70.62 47.25 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT before Capital 70.62 47.25 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EQUITY
Diluted Shares 74.4 73.82 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Diluted Weighted Shares 74.49 73.89 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Ordinary Dividends (40.92) (36.91) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Preference Dividends - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EPS Adjusted 0.66 0.78 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EPS after Abnormals 0.95 0.64 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Share of net Profit/Loss 37.33 29.57 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo
06/2021
AUD $M
06/2020
AUD $M
06/2019
AUD $M
06/2018
AUD $M
06/2017
AUD $M
06/2016
AUD $M
06/2015
AUD $M
06/2014
AUD $M
06/2013
AUD $M
06/2012
AUD $M
Current Assets
Cash 281.82 243.15 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Receivables 64.08 68.54 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Prepayments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Inventories - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Investments 0.55 0.35 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 1.05 0.53 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Current Assets 347.5 312.57 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Non-current assets
Receivables 3.53 0.11 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Inventories - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
PP&E 30.15 38 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Investments 280.68 271.08 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Intangibles Excl. Goodwill 53.44 56.08 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Goodwill 416.24 329.42 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Future Income Tax Benefit 14.57 14.54 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Non-Current Assets 798.62 709.23 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Assets 1,146.12 1,021.79 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Current Liabilities
Accounts Payable 242.9 215.19 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Provisions 30.39 26.86 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Short Term Debt 19.26 19.33 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 7.17 6.24 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Current Liabilities 299.72 267.62 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Non-current liabilities
Accounts Payable 10.53 0.55 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Long Term Debt 218.89 242.11 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Provisions 18.7 19.66 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Non-Current Liabilities 248.12 262.32 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Liabilities 547.83 529.94 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Shareholder Equity
Share Capital 266.66 258.95 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Convertible Equity - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Equity - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Reserves ex. Share Premium 1.67 (7.75) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Share Premium Reserves - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Retained Profits 210.42 179.01 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Available Equity Assets 478.75 - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
External Equity
Non-controlling Interests 119.53 61.66 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Assets 598.29 491.86 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Debt 238.15 261.44 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo
06/2021
AUD $M
06/2020
AUD $M
06/2019
AUD $M
06/2018
AUD $M
06/2017
AUD $M
06/2016
AUD $M
06/2015
AUD $M
06/2014
AUD $M
06/2013
AUD $M
06/2012
AUD $M
OPERATING ACTIVITIES
Receipts 316.68 330.2 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments (254.03) (265.51) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividends Received 34.25 24.4 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Received 14.53 2.33 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Paid (7.4) (8.54) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Taxes Paid (20.19) (15.1) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 28.75 23.53 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Operating Cash Flow 112.59 91.3 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
INVESTMENT ACTIVITIES
Capital Expend. Excl. Investments (0.7) (1.87) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments for Investment (13.42) (143.96) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments for Subsidiaries (15.67) (17.54) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from PP&E - 0.17 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from Investments 2.93 5.23 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from Subsidiaries 48.82 1.25 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Loans Granted - (1.34) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Loans Repaid 3.45 0.57 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Investments (2.19) - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Investment Cash Flow 23.23 (157.5) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Operating CF less Investment CF 135.82 (66.19) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
FINANCING ACTIVITIES
Proceeds from Issues - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from Borrowings 51.55 - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Repayment of Borrowings (61.8) 127.94 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividends Paid (60.36) (28.98) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Financing Activities (26.39) (9.17) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Financing Cash Flow (96.99) 89.8 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Net Cashflow 38.83 23.61 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
CASH
Cash and Cash Equiv. Period Open 243.15 220 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Exchange Rate Adjustments (0.16) (0.45) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Cash Adjustments - 0 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash and Cash Equiv. Period Close 281.82 243.15 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo