MPL.ASX
Medibank Private Ltd
https://www.marketindex.com.au/asx/mpl/financials

Annual Financial Summary

06/2023
06/2022
06/2021
06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
06/2014
Profitability
NPAT ($M) 511.1 393.9 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT Margin 322.50% 159.28% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Abnormals ($M) (47.8) - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT before Abnormals ($M) 558.9 393.9 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Return on Equity (ROE) 26.81% 20.25% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Return on Assets (ROA) 12.76% 8.69% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Valuation
PE Ratio 17.35 22.73 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
PE Relative to Market 107.6% 140.0% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Price to Book 4.65 4.60 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Price to Cash Flow 9.70 10.90 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Shares Outstanding (M) 2,754.00 2,754.00 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Market Cap ($M) $9,694.09 $8,950.51 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Enterprise Value ($M) $10,040.79 $9,214.71 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Performance
Total Shareholder Return 12.7% 6.9% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Relative to Market -2.1% 14.3% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Per Share
Earnings (EPS Adjusted) 18.56 14.30 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Earnings (with Abnormals) 20.29 14.30 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash Flow 6.70 34.40 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash 0.15 0.22 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Tangible Assets 0.64 0.59 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Book Value 0.76 0.71 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Share Price $3.52 $3.25 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividends
DPS (c) 14.60 13.40 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividend yield 4.15% 4.12% 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) 20.86 19.14 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Gross Dividend Yield 5.93% 5.89% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payout Ratio 72% 94% 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

06/2023
AUD $M
06/2022
AUD $M
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
INCOME
Investment Income 108.2 55.9 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Earned Premium 7,182 6,881.2 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
EXPENSES
Underwriting Expenses (570.4) (535.6) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
PROFIT/(LOSS)
Unrealised Gains - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Underwriting Profit 751.9 665.8 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
INTEREST/FINANCE EXPENSES
Net Interest Expenses 84.2 15.5 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Pre-Tax Profit 774.9 560 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
TAX
Tax Expenses (216) (166.1) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT before Abnormals 558.9 393.9 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
ABNORMALS
Abnormals (47.8) - 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 (47.8) - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Reported NPAT after Abnormals 511.1 393.9 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EQUITY
Diluted Shares 2,754 2,754 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Diluted Weighted Shares 2,754 2,754 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Ordinary Dividends (402.1) (369) 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 0.2 0.14 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EPS after Abnormals 0.19 0.14 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Share of net Profit/Loss (1.4) 4.5 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EXTERNAL EQUITY
Non-Controlling Interests - - 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

06/2023
AUD $M
06/2022
AUD $M
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
CURRENT ASSETS
Cash 420.6 596.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Receivables / Debtors 248.1 225.4 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Investments 2,866.8 2,854.5 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 158.5 54.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Current Assets 3,694 3,731.3 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NON-CURRENT ASSETS
Receivables / Debtors - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net PP&E 70.5 81.3 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Investments 117.6 103.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 506.7 636.5 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Non-Current Assets 694.8 821.5 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Assets 4,388.8 4,552.8 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
CURRENT LIABILITIES
Accounts Payable / Creditors 328.5 361.4 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Short Term Debt - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Unearned Premium 776.8 817.5 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Outstanding Claims 767.3 860.9 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Provisions 230.1 400.2 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 2,102.7 2,440 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NON CURRENT LIABILITIES
Accounts Payable / Creditors 39.4 56.6 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Long Term Debt - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Unearned Premium 131.7 77.3 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Outstanding Claims 10 10.2 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Provisions 20.6 23.1 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 201.7 167.2 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Liabilities 2,304.4 2,607.2 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EQUITY
Total Equity / Net Assets 2,084.4 1,945.6 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Debt - - 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

06/2023
AUD $M
06/2022
AUD $M
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
OPERATING ACTIVITIES
Premiums Received 7,340.5 7,364 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Reinsurance and other Receivables - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Fees Received - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Outward Reinsurance Paid - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Claims Paid (5,996.4) (5,422.6) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Underwriting Expenses - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividends Received - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Received - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Paid - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Pay Suppliers (846.5) (795.9) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 4.5 3.3 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Taxes Paid (317.6) (200.3) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Operating Cash Flow 184.5 948.5 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
INVESTMENT ACTIVITIES - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments for PP&E (41.9) (35.1) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments for Investment (1,729.5) (1,947.3) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments for Subsidiaries - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from PP&E - - 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
Proceeds from Investments 1,761.2 1,349.6 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Investments 68.7 9.2 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Cash used in Investing Activity 58.5 (623.6) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Net Cash Flow - - 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 - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Repayment of Borrowings - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Financing Activities (44.6) (41.9) 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
Dividends Paid (374.5) (358) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Financing Cash Flow (419.1) (399.9) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
CASH
Cash and Cash Equiv. Period Open 596.7 671.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Change in Cash and Cash Equiv. (176.1) (75) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Exchange Rate Adjustments - - 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 420.6 596.7 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo