RBD.ASX
Restaurant Brands New Zealand Ltd
https://www.marketindex.com.au/asx/rbd/financials

Annual Financial Summary

12/2023
12/2022
12/2021
12/2020
02/2019
02/2018
N/A
N/A
N/A
N/A
Profitability
NPAT ($M) 15.1 29.95 Membership required Membership required Membership required Membership required - - - -
NPAT Margin 3.13% 3.90% Membership required Membership required Membership required Membership required - - - -
Abnormals ($M) (25.9) (18.87) Membership required Membership required Membership required Membership required - - - -
NPAT before Abnormals ($M) 38.41 45.15 Membership required Membership required Membership required Membership required - - - -
Return on Equity (ROE) 14.24% 16.50% Membership required Membership required Membership required Membership required - - - -
Return on Assets (ROA) 5.66% 5.61% Membership required Membership required Membership required Membership required - - - -
Valuation
PE Ratio 11.17 16.30 Membership required Membership required Membership required Membership required - - - -
PE Relative to Market 115.2% 190.5% Membership required Membership required Membership required Membership required - - - -
Price to Book 1.59 2.69 Membership required Membership required Membership required Membership required - - - -
Price to Cash Flow 2.66 4.63 Membership required Membership required Membership required Membership required - - - -
Shares Outstanding (M) 124.76 124.76 Membership required Membership required Membership required Membership required - - - -
Market Cap ($M) $429.17 $736.08 Membership required Membership required Membership required Membership required - - - -
Enterprise Value ($M) $1,324.10 $1,637.34 Membership required Membership required Membership required Membership required - - - -
Performance
Total Shareholder Return -40.4% -51.7% Membership required Membership required Membership required Membership required - - - -
Relative to Market -54.1% -47.6% Membership required Membership required Membership required Membership required - - - -
Per Share
Earnings (EPS Adjusted) 12.11 24.01 Membership required Membership required Membership required Membership required - - - -
Earnings (with Abnormals) 30.79 36.19 Membership required Membership required Membership required Membership required - - - -
Cash Flow 95.20 91.00 Membership required Membership required Membership required Membership required - - - -
Cash 0.24 0.22 Membership required Membership required Membership required Membership required - - - -
Net Tangible Assets (0.44) (0.49) Membership required Membership required Membership required Membership required - - - -
Book Value 2.16 2.19 Membership required Membership required Membership required Membership required - - - -
Share Price $3.44 $5.90 Membership required Membership required Membership required Membership required - - - -
Liquidity
Quick Ratio 0.36 0.36 Membership required Membership required Membership required Membership required - - - -
Current Ratio 0.48 0.52 Membership required Membership required Membership required Membership required - - - -
Efficiency
Asset Turnover 0.93 0.87 Membership required Membership required Membership required Membership required - - - -
Inventory Turnover 66.91 49.29 Membership required Membership required Membership required Membership required - - - -
Working Capital Turnover (15.34) (17.00) Membership required Membership required Membership required Membership required - - - -
Dividends
DPS (c) - 14.94 Membership required Membership required Membership required Membership required - - - -
Dividend yield - 2.53% Membership required Membership required Membership required Membership required - - - -
Franking - - Membership required Membership required Membership required Membership required - - - -
Gross DPS (c) - 14.94 Membership required Membership required Membership required Membership required - - - -
Gross Dividend Yield - 2.53% Membership required Membership required Membership required Membership required - - - -
Payout Ratio - 41% Membership required Membership required Membership required Membership required - - - -
Membership required
Member Content
Source:
Morningstar Logo

Annual Financial Income Statement

12/2023
AUD $M
12/2022
AUD $M
12/2021
AUD $M
12/2020
AUD $M
02/2019
AUD $M
02/2018
AUD $M
N/A
N/A
N/A
N/A
INCOME
Trading Revenue 1,227.89 1,156.8 Membership required Membership required Membership required Membership required - - - -
Other Income 72.22 57.54 Membership required Membership required Membership required Membership required - - - -
Total Income Excl. Interest 1,300.1 1,214.34 Membership required Membership required Membership required Membership required - - - -
INTEREST/FINANCE INCOME
Forex Gain/Loss - - Membership required Membership required Membership required Membership required - - - -
Total Income 1,300.1 1,214.34 Membership required Membership required Membership required Membership required - - - -
EXPENSES
Expenses (1,108.88) (1,025.51) Membership required Membership required Membership required Membership required - - - -
EBITDA 191.22 188.83 Membership required Membership required Membership required Membership required - - - -
DEPRECIATION AND AMORTISATION
Depreciation (82.96) (79.56) Membership required Membership required Membership required Membership required - - - -
Amortisation (9.35) (9.45) Membership required Membership required Membership required Membership required - - - -
Depreciation & Amortisation (92.31) (89.01) Membership required Membership required Membership required Membership required - - - -
EBIT 98.91 99.82 Membership required Membership required Membership required Membership required - - - -
INTEREST/FINANCE EXPENSES
Interest/Finance Income - - Membership required Membership required Membership required Membership required - - - -
Interest Expense (52.19) (41.57) Membership required Membership required Membership required Membership required - - - -
Interest Capitalised - - Membership required Membership required Membership required Membership required - - - -
Interest Expenses Incl. Capital (52.19) (41.57) Membership required Membership required Membership required Membership required - - - -
Net Interest Expenses (52.19) (41.57) Membership required Membership required Membership required Membership required - - - -
Pre-Tax Profit 46.72 58.25 Membership required Membership required Membership required Membership required - - - -
Net Capital Profits - - Membership required Membership required Membership required Membership required - - - -
Pre-Tax Profit Pre-Cap 46.72 58.25 Membership required Membership required Membership required Membership required - - - -
TAX
Tax Expenses (8.31) (13.1) Membership required Membership required Membership required Membership required - - - -
NPAT before Abnormals 38.41 45.15 Membership required Membership required Membership required Membership required - - - -
ABNORMALS
Abnormals (25.9) (18.87) Membership required Membership required Membership required Membership required - - - -
Abnormals Tax 2.59 3.67 Membership required Membership required Membership required Membership required - - - -
Net Abnormals (23.31) (15.2) Membership required Membership required Membership required Membership required - - - -
Non-Controlling Interests - - Membership required Membership required Membership required Membership required - - - -
Reported NPAT after Abnormals 15.1 29.95 Membership required Membership required Membership required Membership required - - - -
NPAT before Capital 15.1 29.95 Membership required Membership required Membership required Membership required - - - -
EQUITY
Diluted Shares 124.76 124.76 Membership required Membership required Membership required Membership required - - - -
Diluted Weighted Shares 124.76 124.76 Membership required Membership required Membership required Membership required - - - -
Ordinary Dividends - - Membership required Membership required Membership required Membership required - - - -
Preference Dividends - - Membership required Membership required Membership required Membership required - - - -
EPS Adjusted 0.31 0.36 Membership required Membership required Membership required Membership required - - - -
EPS after Abnormals 0.12 0.24 Membership required Membership required Membership required Membership required - - - -
Share of net Profit/Loss - - Membership required Membership required Membership required Membership required - - - -
Membership required
Member Content
Source:
Morningstar Logo

Annual Financial Balance Sheet

12/2023
AUD $M
12/2022
AUD $M
12/2021
AUD $M
12/2020
AUD $M
02/2019
AUD $M
02/2018
AUD $M
N/A
N/A
N/A
N/A
Current Assets
Cash 29.33 27.89 Membership required Membership required Membership required Membership required - - - -
Receivables 14.4 14.54 Membership required Membership required Membership required Membership required - - - -
Prepayments 7.64 - Membership required Membership required Membership required Membership required - - - -
Inventories 18.35 23.47 Membership required Membership required Membership required Membership required - - - -
Investments - - Membership required Membership required Membership required Membership required - - - -
Other 4.27 8.98 Membership required Membership required Membership required Membership required - - - -
Total Current Assets 74 74.87 Membership required Membership required Membership required Membership required - - - -
Non-current assets
Receivables 0.82 0.9 Membership required Membership required Membership required Membership required - - - -
Inventories - - Membership required Membership required Membership required Membership required - - - -
PP&E 874.68 872.14 Membership required Membership required Membership required Membership required - - - -
Investments - - Membership required Membership required Membership required Membership required - - - -
Intangibles Excl. Goodwill 58.14 67.93 Membership required Membership required Membership required Membership required - - - -
Goodwill 266.17 266.62 Membership required Membership required Membership required Membership required - - - -
Future Income Tax Benefit 50.32 40.73 Membership required Membership required Membership required Membership required - - - -
Other - - Membership required Membership required Membership required Membership required - - - -
Total Non-Current Assets 1,250.12 1,248.32 Membership required Membership required Membership required Membership required - - - -
Total Assets 1,324.13 1,323.19 Membership required Membership required Membership required Membership required - - - -
Current Liabilities
Accounts Payable 121.97 111.37 Membership required Membership required Membership required Membership required - - - -
Provisions 1.57 3.12 Membership required Membership required Membership required Membership required - - - -
Short Term Debt 29.7 27.63 Membership required Membership required Membership required Membership required - - - -
Other 1.18 0.54 Membership required Membership required Membership required Membership required - - - -
Total Current Liabilities 154.42 142.67 Membership required Membership required Membership required Membership required - - - -
Non-current liabilities
Accounts Payable - - Membership required Membership required Membership required Membership required - - - -
Long Term Debt 894.56 901.52 Membership required Membership required Membership required Membership required - - - -
Provisions 4.97 4.54 Membership required Membership required Membership required Membership required - - - -
Other 0.44 0.75 Membership required Membership required Membership required Membership required - - - -
Total Non-Current Liabilities 899.98 906.8 Membership required Membership required Membership required Membership required - - - -
Total Liabilities 1,054.4 1,049.47 Membership required Membership required Membership required Membership required - - - -
Shareholder Equity
Share Capital 143.54 144.3 Membership required Membership required Membership required Membership required - - - -
Convertible Equity - - Membership required Membership required Membership required Membership required - - - -
Other Equity - - Membership required Membership required Membership required Membership required - - - -
Reserves ex. Share Premium 9.18 8.34 Membership required Membership required Membership required Membership required - - - -
Share Premium Reserves - - Membership required Membership required Membership required Membership required - - - -
Retained Profits 117 121.08 Membership required Membership required Membership required Membership required - - - -
Total Available Equity Assets 269.73 - Membership required Membership required Membership required Membership required - - - -
External Equity
Non-controlling Interests - - Membership required Membership required Membership required Membership required - - - -
Net Assets 269.73 273.72 Membership required Membership required Membership required Membership required - - - -
Total Debt 924.27 929.15 Membership required Membership required Membership required Membership required - - - -
Membership required
Member Content
Source:
Morningstar Logo

Annual Financial Cash Flow

12/2023
AUD $M
12/2022
AUD $M
12/2021
AUD $M
12/2020
AUD $M
02/2019
AUD $M
02/2018
AUD $M
N/A
N/A
N/A
N/A
OPERATING ACTIVITIES
Receipts 1,294.73 1,209.52 Membership required Membership required Membership required Membership required - - - -
Payments (1,112.28) (1,035.85) Membership required Membership required Membership required Membership required - - - -
Dividends Received - - Membership required Membership required Membership required Membership required - - - -
Interest Received - - Membership required Membership required Membership required Membership required - - - -
Interest Paid (51.42) (41.39) Membership required Membership required Membership required Membership required - - - -
Taxes Paid (12.31) (18.76) Membership required Membership required Membership required Membership required - - - -
Other - - Membership required Membership required Membership required Membership required - - - -
Net Operating Cash Flow 118.72 113.52 Membership required Membership required Membership required Membership required - - - -
INVESTMENT ACTIVITIES
Capital Expend. Excl. Investments (80.12) (85.96) Membership required Membership required Membership required Membership required - - - -
Payments for Investment - - Membership required Membership required Membership required Membership required - - - -
Payments for Subsidiaries - (1.01) Membership required Membership required Membership required Membership required - - - -
Proceeds from PP&E 1.43 1.49 Membership required Membership required Membership required Membership required - - - -
Proceeds from Investments - - Membership required Membership required Membership required Membership required - - - -
Proceeds from Subsidiaries - - Membership required Membership required Membership required Membership required - - - -
Loans Granted - - Membership required Membership required Membership required Membership required - - - -
Loans Repaid - - Membership required Membership required Membership required Membership required - - - -
Other Investments - - Membership required Membership required Membership required Membership required - - - -
Net Investment Cash Flow (78.68) (85.49) Membership required Membership required Membership required Membership required - - - -
Operating CF less Investment CF 40.04 28.03 Membership required Membership required Membership required Membership required - - - -
FINANCING ACTIVITIES
Proceeds from Issues - - Membership required Membership required Membership required Membership required - - - -
Proceeds from Borrowings 412.83 492.8 Membership required Membership required Membership required Membership required - - - -
Repayment of Borrowings (405.72) (472.78) Membership required Membership required Membership required Membership required - - - -
Dividends Paid (18.54) (37.27) Membership required Membership required Membership required Membership required - - - -
Other Financing Activities (27.36) (25.25) Membership required Membership required Membership required Membership required - - - -
Net Financing Cash Flow (38.79) (42.51) Membership required Membership required Membership required Membership required - - - -
Total Net Cashflow 1.25 (14.48) Membership required Membership required Membership required Membership required - - - -
CASH
Cash and Cash Equiv. Period Open 27.74 42.16 Membership required Membership required Membership required Membership required - - - -
Exchange Rate Adjustments 0.34 0.21 Membership required Membership required Membership required Membership required - - - -
Other Cash Adjustments - - Membership required Membership required Membership required Membership required - - - -
Cash and Cash Equiv. Period Close 29.33 27.89 Membership required Membership required Membership required Membership required - - - -
Membership required
Member Content
Source:
Morningstar Logo