IPL.ASX
Incitec Pivot Ltd
https://www.marketindex.com.au/asx/ipl/financials

Annual Financial Summary

09/2023
09/2022
09/2021
09/2020
09/2019
09/2018
09/2017
09/2016
09/2015
09/2014
Profitability
NPAT ($M) 560 1,013.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT Margin 5.20% 16.26% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Abnormals ($M) (4.9) (19.2) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT before Abnormals ($M) 281.4 1,027.2 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Return on Equity (ROE) 4.38% 16.33% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Return on Assets (ROA) 3.71% 10.16% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Valuation
PE Ratio 21.66 6.65 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
PE Relative to Market 159.1% 39.6% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Price to Book 0.95 1.08 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Price to Cash Flow 9.33 4.83 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Shares Outstanding (M) 1,942.23 1,942.23 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Market Cap ($M) $6,098.59 $6,817.21 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Enterprise Value ($M) $7,665.59 $8,011.61 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Performance
Total Shareholder Return -3.1% 26.1% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Relative to Market -16.2% 34.7% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Per Share
Earnings (EPS Adjusted) 28.83 52.10 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Earnings (with Abnormals) 14.50 52.79 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash Flow 36.10 56.20 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash 0.21 0.39 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Tangible Assets 2.08 1.55 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Book Value 3.31 3.24 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Share Price $3.14 $3.51 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Liquidity
Quick Ratio 2.63 0.91 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Current Ratio 3.25 1.45 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Efficiency
Asset Turnover 0.51 0.58 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Inventory Turnover 6.62 6.36 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Working Capital Turnover 2.07 49.07 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividends
DPS (c) 15.00 27.00 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividend yield 4.78% 7.69% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Franking 40% 100% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Gross DPS (c) 17.57 38.57 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Gross Dividend Yield 5.60% 10.99% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payout Ratio 103% 51% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo

Annual Financial Income Statement

09/2023
AUD $M
09/2022
AUD $M
09/2021
AUD $M
09/2020
AUD $M
09/2019
AUD $M
09/2018
AUD $M
09/2017
AUD $M
09/2016
AUD $M
09/2015
AUD $M
09/2014
AUD $M
INCOME
Trading Revenue 5,403.5 6,315.3 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Income 59 147.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Income Excl. Interest 5,462.5 6,463 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 5,462.5 6,463 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EXPENSES
Expenses (4,667.6) (4,605.3) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EBITDA 794.9 1,857.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
DEPRECIATION AND AMORTISATION
Depreciation (304.2) (348.2) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Amortisation (20.5) (24.3) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Depreciation & Amortisation (324.7) (372.5) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EBIT 470.2 1,485.2 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
INTEREST/FINANCE EXPENSES
Interest/Finance Income 8.5 1.6 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Expense (156.4) (108.8) 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 (156.4) (108.8) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Interest Expenses (147.9) (107.2) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Pre-Tax Profit 322.3 1,378 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 322.3 1,378 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
TAX
Tax Expenses (40.9) (350.8) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT before Abnormals 281.4 1,027.2 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
ABNORMALS
Abnormals (4.9) (19.2) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Abnormals Tax - 5.8 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Abnormals (4.9) (13.4) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Non-Controlling Interests 0.2 (0.1) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Reported NPAT after Abnormals 560 1,013.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT before Capital 560 1,013.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EQUITY
Diluted Shares 1,942.23 1,942.23 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Diluted Weighted Shares 1,942.23 1,945.68 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Ordinary Dividends (291.3) - 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 0.15 0.53 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EPS after Abnormals 0.29 0.52 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Share of net Profit/Loss 61.4 43.4 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo

Annual Financial Balance Sheet

09/2023
AUD $M
09/2022
AUD $M
09/2021
AUD $M
09/2020
AUD $M
09/2019
AUD $M
09/2018
AUD $M
09/2017
AUD $M
09/2016
AUD $M
09/2015
AUD $M
09/2014
AUD $M
Current Assets
Cash 399.4 763.5 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Receivables 570.1 756.6 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 817.4 993.6 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Investments 5.6 29.2 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 197.8 111.4 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Current Assets 4,253.2 2,654.3 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Non-current assets
Receivables 27.8 28.7 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 3,400.7 4,467.9 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Investments 416.1 387.5 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Intangibles Excl. Goodwill 409.2 408.4 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Goodwill 1,985.2 2,873 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Future Income Tax Benefit 9.7 8 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 43.4 35.9 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Non-Current Assets 6,292.1 8,209.4 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Assets 10,545.3 10,863.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Current Liabilities
Accounts Payable 1,059.3 1,393.4 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Provisions 130.1 368.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Short Term Debt 62.4 63.2 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 Current Liabilities 1,307.4 1,825.3 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Non-current liabilities
Accounts Payable 10.8 23 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Long Term Debt 1,904 1,894.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Provisions 896.4 831 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 2,811.2 2,748.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Liabilities 4,118.6 4,574 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Shareholder Equity
Share Capital 3,806.2 3,806.2 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 144.7 41.7 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 2,475.9 2,441.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Available Equity Assets 6,426.8 - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
External Equity
Non-controlling Interests (0.1) 0.1 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Assets 6,426.7 6,289.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Debt 1,966.4 1,957.9 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo

Annual Financial Cash Flow

09/2023
AUD $M
09/2022
AUD $M
09/2021
AUD $M
09/2020
AUD $M
09/2019
AUD $M
09/2018
AUD $M
09/2017
AUD $M
09/2016
AUD $M
09/2015
AUD $M
09/2014
AUD $M
OPERATING ACTIVITIES
Receipts - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividends Received 37.7 7.9 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Received 8.5 1.6 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Paid (133.9) (85) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Taxes Paid (313.9) (117) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 1,102.4 1,285.8 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Operating Cash Flow 700.8 1,093.3 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
INVESTMENT ACTIVITIES
Capital Expend. Excl. Investments (495.1) (434) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments for Investment - (3.4) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments for Subsidiaries - (143.9) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from PP&E 13.3 5.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from Investments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from Subsidiaries - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Loans Granted - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Loans Repaid - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Investments - 0.9 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Investment Cash Flow (481.8) (574.7) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Operating CF less Investment CF 219 518.6 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 - 3.4 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Repayment of Borrowings (9.7) (5.4) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividends Paid (524.4) (355.4) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Financing Activities (50.5) (55.8) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Financing Cash Flow (584.6) (413.2) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Net Cashflow (365.6) 105.4 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
CASH
Cash and Cash Equiv. Period Open 763.5 651.8 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Exchange Rate Adjustments 1.5 6.3 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Cash Adjustments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash and Cash Equiv. Period Close 399.4 763.5 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo