{ "ticker": { "uuid": "c027f24e-119a-467c-a27d-3381f070e0e6", "symbol": "SNZ", "name": "Summerset Group Holdings Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/c027f24e-119a-467c-a27d-3381f070e0e6/", "api_url": "https://sharemaestro.com/factors/api/tickers/c027f24e-119a-467c-a27d-3381f070e0e6/" }, "ticker_metadata": { "id": 24933, "uuid": "c027f24e-119a-467c-a27d-3381f070e0e6", "symbol": "SNZ", "name": "Summerset Group Holdings Limited", "asset_type": "equity", "market_cap": 1528515584, "stock_exchange_id": 9, "industry": "Medical Care Facilities", "sector": "Healthcare", "description": "Summerset Group Holdings Limited, together with its subsidiaries, develops, owns, and operates integrated retirement villages in New Zealand and Australia. It offers living options and care services to residents. The company was founded in 1997 and is headquartered in Wellington, New Zealand. Summerset Group Holdings Limited operates as a subsidiary of New Zealand Central Securities Depository Limited.", "currency": "AUD", "is_active": true }, "exchange_metadata": { "id": 9, "name": "ASX", "symbol": "ASX", "country_code": "AU", "currency": "AUD", "benchmark": "^AXJO", "data_symbol": "ASX", "ticker_suffix": ".AX", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "c027f24e-119a-467c-a27d-3381f070e0e6", "symbol": "SNZ", "name": "Summerset Group Holdings Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/c027f24e-119a-467c-a27d-3381f070e0e6/", "api_url": "https://sharemaestro.com/factors/api/tickers/c027f24e-119a-467c-a27d-3381f070e0e6/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.46, "value": 0.86, "quality": 0.15, "momentum": 0.04, "coverage": 0.848, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 6.84, "market_cap": 1657749397.32, "pe_ratio": 6.3828, "earnings_yield": 0.0016, "ebitda_to_ev": 0.0824, "shareholder_yield": 0.0197, "roe": 0.078, "piotroski_f_score": 1, "momentum_12_1": -0.3738, "volatility_252d": 0.2755 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:38:55.332626+00:00", "batch_id": "" }, "size": { "price_close": 6.84, "market_cap": 1657749397.32, "market_cap_usd": 1657749397.32, "enterprise_value": 3629811397.32, "shares_outstanding": 242361023, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 6.3828, "pb_ratio": 0.4981, "ptbv_ratio": 0.4981, "ps_ratio": 4.5939, "pcf_ratio": null, "pfcf_ratio": 5.0602, "ev_ebitda": 12.1369, "ev_ebit": 613.351, "ev_sales": 10.0588, "ev_fcf": 11.0797, "earnings_yield": 0.0016, "fcf_yield": 0.0903, "price_to_sales": 4.5939, "price_to_book": 0.4981, "price_to_cashflow": null, "ebitda_to_ev": 0.0824, "sales_yield": 0.0994 }, "yield": { "dividend_yield": 0.0197, "buyback_yield": 0, "shareholder_yield": 0.0197, "debt_paydown_yield": 0, "total_yield": 0.0197 }, "quality": { "gross_margin": 0.8996, "operating_margin": 0.0164, "net_margin": 0.7197, "ebitda_margin": 0.8288, "fcf_margin": 0.9079, "roe": 0.078, "roa": 0.0281, "roic": 0.0008, "roc_greenblatt": null, "asset_turnover": 0.0391, "cash_conversion": 1.2614, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1831, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0352, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 6.5939, "debt_to_assets": 0.2142, "interest_coverage": 0.187, "current_ratio": 0.2125, "quick_ratio": 0.2125, "net_debt": 1972062000, "local_beta": -0.0344, "volatility_252d": 0.2755, "volatility_60d": 0.6698, "max_drawdown_12m": -0.4613, "risk_adjusted_momentum": -1.357 }, "growth": { "revenue_growth_1y": 0.1326, "revenue_growth_3y_cagr": 0.1505, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.2549, "eps_growth_3y_cagr": -0.0117, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0858, "book_value_growth_1y": 0.0927, "revenue_growth": 0.1326, "earnings_growth": -0.2549 }, "momentum": { "price_return_1m": 0.0411, "price_return_3m": -0.2051, "price_return_6m": -0.3787, "price_return_9m": -0.2867, "price_return_12m": -0.3481, "price_return_12m_ex1m": -0.3738, "momentum_6m": -0.3787, "momentum_12m": -0.3481, "momentum_12_1": -0.3738, "distance_from_52w_high": -0.3787, "distance_from_52w_low": 0.1535, "relative_strength": -0.3609 }, "raw_ttm": { "revenue_ttm": 360861000, "gross_profit_ttm": 324642000, "ebit_ttm": 5918000, "ebitda_ttm": 299073000, "net_income_ttm": 259720000, "eps_diluted_ttm": 1.0716, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -220568000, "fcf_ttm": 327608000, "dividends_paid_ttm": -32584000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 31644000, "cash_and_equivalents": 6046000, "total_current_assets": 107380000, "total_current_liabilities": 505266000, "net_ppe": null, "total_assets": 9234870000, "total_debt": 1978108000, "total_equity": 3327862000, "net_working_capital": -403932000, "book_value_per_share": 13.731, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.731 }, "ranks": { "universe_ticker_count": 570, "rank_pe": 8, "rank_pb": 6, "rank_ptbv": 6, "rank_ps": 66, "rank_pcf": 50, "rank_ev_ebitda": 57, "rank_ev_ebit": 98, "rank_earnings_yield": 98, "rank_fcf_yield": 21, "rank_dividend_yield": 52, "rank_shareholder_yield": 52, "rank_total_yield": 59, "rank_roe": 48, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 28, "rank_fcf_margin": 4, "rank_piotroski": 98, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 82, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 36, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 89, "rank_relative_strength": 86 }, "composites": { "value_composite": 14, "quality_composite": 85, "momentum_composite": 96, "growth_composite": 87, "yield_composite": 84, "svqf_composite": 100, "vc1_composite": 9, "vc2_composite": 10, "vc3_composite": 11, "trending_value_composite": 83, "overall_composite": 54, "quality_value_composite": 0.3592, "os_score": 0.46, "value_percentile": 0.86, "quality_percentile": 0.15, "momentum_percentile": 0.04, "factor_coverage": 0.848, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": 83, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 10824, "ticker_id": 24933, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:38:55.332626+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.84, "market_cap": 1657749397.32, "market_cap_usd": 1657749397.32, "enterprise_value": 3629811397.32, "shares_outstanding": 242361023, "fx_rate_to_usd": null, "pe_ratio": 6.38283304, "pb_ratio": 0.49814247, "ptbv_ratio": 0.49814247, "ps_ratio": 4.59387243, "pcf_ratio": null, "pfcf_ratio": 5.06016153, "ev_ebitda": 12.13687427, "ev_ebit": 613.3510303, "ev_sales": 10.05875225, "ev_fcf": 11.0797398, "earnings_yield": 0.00163039, "fcf_yield": 0.09025483, "dividend_yield": 0.01965556, "buyback_yield": 0, "shareholder_yield": 0.01965556, "debt_paydown_yield": 0, "total_yield": 0.01965556, "gross_margin": 0.89963171, "operating_margin": 0.01639967, "net_margin": 0.71972311, "ebitda_margin": 0.82877618, "fcf_margin": 0.90785095, "roe": 0.0780441, "roa": 0.02812384, "roic": 0.00083746, "roc_greenblatt": null, "asset_turnover": 0.03907592, "cash_conversion": 1.26138919, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 6.5939152, "debt_to_assets": 0.21419988, "interest_coverage": 0.18701808, "current_ratio": 0.21252172, "quick_ratio": 0.21252172, "net_debt": 1972062000, "revenue_growth_1y": 0.13260685, "revenue_growth_3y_cagr": 0.15049959, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.25486912, "eps_growth_3y_cagr": -0.01172238, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.08575447, "book_value_growth_1y": 0.09266218, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.183055, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04109589, "price_return_3m": -0.2051243, "price_return_6m": -0.37866855, "price_return_9m": -0.28674135, "price_return_12m": -0.34806832, "price_return_12m_ex1m": -0.37380247, "distance_from_52w_high": -0.37866855, "distance_from_52w_low": 0.153457, "relative_strength": -0.36091511, "local_beta": -0.0344, "volatility_252d": 0.275471, "volatility_60d": 0.66982, "max_drawdown_12m": -0.46133106, "revenue_ttm": 360861000, "gross_profit_ttm": 324642000, "ebit_ttm": 5918000, "ebitda_ttm": 299073000, "net_income_ttm": 259720000, "eps_diluted_ttm": 1.07162446, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -220568000, "fcf_ttm": 327608000, "dividends_paid_ttm": -32584000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 31644000, "cash_and_equivalents": 6046000, "total_current_assets": 107380000, "total_current_liabilities": 505266000, "net_ppe": null, "total_assets": 9234870000, "total_debt": 1978108000, "total_equity": 3327862000, "net_working_capital": -403932000, "book_value_per_share": 13.73101152, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.73101152, "universe_ticker_count": 570, "sector": "Healthcare", "rank_pe": 8, "rank_pb": 6, "rank_ptbv": 6, "rank_ps": 66, "rank_pcf": 50, "rank_ev_ebitda": 57, "rank_ev_ebit": 98, "rank_earnings_yield": 98, "rank_fcf_yield": 21, "rank_dividend_yield": 52, "rank_shareholder_yield": 52, "rank_total_yield": 59, "rank_roe": 48, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 28, "rank_fcf_margin": 4, "rank_piotroski": 98, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 82, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 36, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 89, "rank_relative_strength": 86, "value_composite": 14, "quality_composite": 85, "momentum_composite": 96, "growth_composite": 87, "yield_composite": 84, "svqf_composite": 100, "vc1_composite": 9, "vc2_composite": 10, "vc3_composite": 11, "trending_value_composite": 83, "overall_composite": 54, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 6.84, "os": 0.46, "value": 0.86, "quality": 0.15, "momentum": 0.04, "confidence": 0.758, "coverage": 0.848, "pe_ratio": 6.3828, "earnings_yield": 0.0016, "shareholder_yield": 0.0197, "roe": 0.078, "momentum_12_1": -0.3738, "complete_fields": { "id": 10824, "ticker_id": 24933, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:38:55.332626+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.84, "market_cap": 1657749397.32, "market_cap_usd": 1657749397.32, "enterprise_value": 3629811397.32, "shares_outstanding": 242361023, "fx_rate_to_usd": null, "pe_ratio": 6.38283304, "pb_ratio": 0.49814247, "ptbv_ratio": 0.49814247, "ps_ratio": 4.59387243, "pcf_ratio": null, "pfcf_ratio": 5.06016153, "ev_ebitda": 12.13687427, "ev_ebit": 613.3510303, "ev_sales": 10.05875225, "ev_fcf": 11.0797398, "earnings_yield": 0.00163039, "fcf_yield": 0.09025483, "dividend_yield": 0.01965556, "buyback_yield": 0, "shareholder_yield": 0.01965556, "debt_paydown_yield": 0, "total_yield": 0.01965556, "gross_margin": 0.89963171, "operating_margin": 0.01639967, "net_margin": 0.71972311, "ebitda_margin": 0.82877618, "fcf_margin": 0.90785095, "roe": 0.0780441, "roa": 0.02812384, "roic": 0.00083746, "roc_greenblatt": null, "asset_turnover": 0.03907592, "cash_conversion": 1.26138919, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 6.5939152, "debt_to_assets": 0.21419988, "interest_coverage": 0.18701808, "current_ratio": 0.21252172, "quick_ratio": 0.21252172, "net_debt": 1972062000, "revenue_growth_1y": 0.13260685, "revenue_growth_3y_cagr": 0.15049959, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.25486912, "eps_growth_3y_cagr": -0.01172238, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.08575447, "book_value_growth_1y": 0.09266218, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.183055, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04109589, "price_return_3m": -0.2051243, "price_return_6m": -0.37866855, "price_return_9m": -0.28674135, "price_return_12m": -0.34806832, "price_return_12m_ex1m": -0.37380247, "distance_from_52w_high": -0.37866855, "distance_from_52w_low": 0.153457, "relative_strength": -0.36091511, "local_beta": -0.0344, "volatility_252d": 0.275471, "volatility_60d": 0.66982, "max_drawdown_12m": -0.46133106, "revenue_ttm": 360861000, "gross_profit_ttm": 324642000, "ebit_ttm": 5918000, "ebitda_ttm": 299073000, "net_income_ttm": 259720000, "eps_diluted_ttm": 1.07162446, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -220568000, "fcf_ttm": 327608000, "dividends_paid_ttm": -32584000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 31644000, "cash_and_equivalents": 6046000, "total_current_assets": 107380000, "total_current_liabilities": 505266000, "net_ppe": null, "total_assets": 9234870000, "total_debt": 1978108000, "total_equity": 3327862000, "net_working_capital": -403932000, "book_value_per_share": 13.73101152, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.73101152, "universe_ticker_count": 570, "sector": "Healthcare", "rank_pe": 8, "rank_pb": 6, "rank_ptbv": 6, "rank_ps": 66, "rank_pcf": 50, "rank_ev_ebitda": 57, "rank_ev_ebit": 98, "rank_earnings_yield": 98, "rank_fcf_yield": 21, "rank_dividend_yield": 52, "rank_shareholder_yield": 52, "rank_total_yield": 59, "rank_roe": 48, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 28, "rank_fcf_margin": 4, "rank_piotroski": 98, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 82, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 36, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 89, "rank_relative_strength": 86, "value_composite": 14, "quality_composite": 85, "momentum_composite": 96, "growth_composite": 87, "yield_composite": 84, "svqf_composite": 100, "vc1_composite": 9, "vc2_composite": 10, "vc3_composite": 11, "trending_value_composite": 83, "overall_composite": 54, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:07:27.614775+00:00", "is_restated": false, "income_statement": { "revenue": 360861000, "cost_of_revenue": 36219000, "gross_profit": 324642000, "ebit": 5918000, "ebitda": 299073000, "pretax_income": null, "tax_provision": null, "net_income": 259720000, "net_income_to_common": 259720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6046000, "total_current_assets": 107380000, "total_assets": 9234870000, "short_term_debt": null, "long_term_debt": 1971366000, "total_debt": 1978108000, "total_liabilities": null, "total_equity": 3327862000, "shares_outstanding": 242361023, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -220568000, "free_cash_flow": 327608000, "dividends_paid": -32584000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 207058000 }, "complete_fields": { "id": 416593, "ticker_id": 24933, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:07:27.614775+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "299073000", "netIncome": "259720000", "grossProfit": "324642000", "totalRevenue": "360861000", "costOfRevenue": "36219000", "interestExpense": "31644000", "operatingIncome": "5918000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "26311000" }, "balance": { "totalDebt": "1978108000", "totalAssets": "9234870000", "longTermDebt": "1971366000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "242361023", "totalCurrentAssets": "107380000", "totalShareholderEquity": "3327862000", "totalCurrentLiabilities": "505266000", "propertyPlantEquipmentNet": "925319000", "cashAndShortTermInvestments": "6046000" }, "cashflow": { "freeCashFlow": "327608000", "dividendsPaid": "-32584000", "issuanceOfDebt": "207058000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-220568000" } }, "revenue": 360861000, "cost_of_revenue": 36219000, "gross_profit": 324642000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5918000, "depreciation_amortisation": 26311000, "ebitda": 299073000, "interest_expense": 31644000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 259720000, "net_income_continuing_ops": null, "net_income_to_common": 259720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6046000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 107380000, "net_ppe": 925319000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 9234870000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 505266000, "long_term_debt": 1971366000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1978108000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3327862000, "shares_outstanding": 242361023, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -220568000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -32584000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 207058000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 327608000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "299073000", "netIncome": "259720000", "grossProfit": "324642000", "totalRevenue": "360861000", "costOfRevenue": "36219000", "interestExpense": "31644000", "operatingIncome": "5918000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "26311000" }, "balance": { "totalDebt": "1978108000", "totalAssets": "9234870000", "longTermDebt": "1971366000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "242361023", "totalCurrentAssets": "107380000", "totalShareholderEquity": "3327862000", "totalCurrentLiabilities": "505266000", "propertyPlantEquipmentNet": "925319000", "cashAndShortTermInvestments": "6046000" }, "cashflow": { "freeCashFlow": "327608000", "dividendsPaid": "-32584000", "issuanceOfDebt": "207058000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-220568000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:07:27.614775+00:00", "is_restated": false, "income_statement": { "revenue": 318611000, "cost_of_revenue": 30602000, "gross_profit": 288009000, "ebit": 15363000, "ebitda": 400697000, "pretax_income": null, "tax_provision": null, "net_income": 339838000, "net_income_to_common": 339838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11705000, "total_current_assets": 125973000, "total_assets": 8066006000, "short_term_debt": null, "long_term_debt": 1714340000, "total_debt": 1726218000, "total_liabilities": null, "total_equity": 2969467000, "shares_outstanding": 236299000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -84835000, "free_cash_flow": 358337000, "dividends_paid": -33542000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 296849000 }, "complete_fields": { "id": 416595, "ticker_id": 24933, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:07:27.614775+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "400697000", "netIncome": "339838000", "grossProfit": "288009000", "totalRevenue": "318611000", "costOfRevenue": "30602000", "interestExpense": "25836000", "operatingIncome": "15363000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19099000" }, "balance": { "totalDebt": "1726218000", "totalAssets": "8066006000", "longTermDebt": "1714340000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "236299000", "totalCurrentAssets": "125973000", "totalShareholderEquity": "2969467000", "totalCurrentLiabilities": "431818000", "propertyPlantEquipmentNet": "602813000", "cashAndShortTermInvestments": "11705000" }, "cashflow": { "freeCashFlow": "358337000", "dividendsPaid": "-33542000", "issuanceOfDebt": "299870000", "issuanceOfStock": null, "repaymentOfDebt": "-3021000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-84835000" } }, "revenue": 318611000, "cost_of_revenue": 30602000, "gross_profit": 288009000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15363000, "depreciation_amortisation": 19099000, "ebitda": 400697000, "interest_expense": 25836000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 339838000, "net_income_continuing_ops": null, "net_income_to_common": 339838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11705000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 125973000, "net_ppe": 602813000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 8066006000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 431818000, "long_term_debt": 1714340000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1726218000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2969467000, "shares_outstanding": 236299000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -84835000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -33542000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 296849000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 358337000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "400697000", "netIncome": "339838000", "grossProfit": "288009000", "totalRevenue": "318611000", "costOfRevenue": "30602000", "interestExpense": "25836000", "operatingIncome": "15363000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19099000" }, "balance": { "totalDebt": "1726218000", "totalAssets": "8066006000", "longTermDebt": "1714340000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "236299000", "totalCurrentAssets": "125973000", "totalShareholderEquity": "2969467000", "totalCurrentLiabilities": "431818000", "propertyPlantEquipmentNet": "602813000", "cashAndShortTermInvestments": "11705000" }, "cashflow": { "freeCashFlow": "358337000", "dividendsPaid": "-33542000", "issuanceOfDebt": "299870000", "issuanceOfStock": null, "repaymentOfDebt": "-3021000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-84835000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:07:27.614775+00:00", "is_restated": false, "income_statement": { "revenue": 270502000, "cost_of_revenue": 26643000, "gross_profit": 243859000, "ebit": 6722000, "ebitda": 465253000, "pretax_income": null, "tax_provision": null, "net_income": 436319000, "net_income_to_common": 436319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12648000, "total_current_assets": 122862000, "total_assets": 6941681000, "short_term_debt": null, "long_term_debt": 1393523000, "total_debt": 1407653000, "total_liabilities": null, "total_equity": 2605368000, "shares_outstanding": 233872000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -58399000, "free_cash_flow": 339776000, "dividends_paid": -34288000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 320314000 }, "complete_fields": { "id": 416596, "ticker_id": 24933, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:07:27.614775+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "465253000", "netIncome": "436319000", "grossProfit": "243859000", "totalRevenue": "270502000", "costOfRevenue": "26643000", "interestExpense": "26976000", "operatingIncome": "6722000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "15797000" }, "balance": { "totalDebt": "1407653000", "totalAssets": "6941681000", "longTermDebt": "1393523000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "233872000", "totalCurrentAssets": "122862000", "totalShareholderEquity": "2605368000", "totalCurrentLiabilities": "405565000", "propertyPlantEquipmentNet": "403248000", "cashAndShortTermInvestments": "12648000" }, "cashflow": { "freeCashFlow": "339776000", "dividendsPaid": "-34288000", "issuanceOfDebt": "422928000", "issuanceOfStock": null, "repaymentOfDebt": "-102614000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-58399000" } }, "revenue": 270502000, "cost_of_revenue": 26643000, "gross_profit": 243859000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6722000, "depreciation_amortisation": 15797000, "ebitda": 465253000, "interest_expense": 26976000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 436319000, "net_income_continuing_ops": null, "net_income_to_common": 436319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12648000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 122862000, "net_ppe": 403248000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 6941681000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 405565000, "long_term_debt": 1393523000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1407653000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2605368000, "shares_outstanding": 233872000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -58399000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -34288000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 320314000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 339776000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "465253000", "netIncome": "436319000", "grossProfit": "243859000", "totalRevenue": "270502000", "costOfRevenue": "26643000", "interestExpense": "26976000", "operatingIncome": "6722000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "15797000" }, "balance": { "totalDebt": "1407653000", "totalAssets": "6941681000", "longTermDebt": "1393523000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "233872000", "totalCurrentAssets": "122862000", "totalShareholderEquity": "2605368000", "totalCurrentLiabilities": "405565000", "propertyPlantEquipmentNet": "403248000", "cashAndShortTermInvestments": "12648000" }, "cashflow": { "freeCashFlow": "339776000", "dividendsPaid": "-34288000", "issuanceOfDebt": "422928000", "issuanceOfStock": null, "repaymentOfDebt": "-102614000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-58399000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:07:27.614775+00:00", "is_restated": false, "income_statement": { "revenue": 236963000, "cost_of_revenue": 22479000, "gross_profit": 214484000, "ebit": 11571000, "ebitda": 295117000, "pretax_income": null, "tax_provision": null, "net_income": 269072000, "net_income_to_common": 269072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25347000, "total_current_assets": 89302000, "total_assets": 5840322000, "short_term_debt": null, "long_term_debt": 1060494000, "total_debt": 1076464000, "total_liabilities": null, "total_equity": 2193023000, "shares_outstanding": 231560000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -53553000, "free_cash_flow": 315626000, "dividends_paid": -28166000, "share_repurchases": null, "shares_issued": 1633000, "net_debt_issued": 340287000 }, "complete_fields": { "id": 416597, "ticker_id": 24933, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:07:27.614775+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "295117000", "netIncome": "269072000", "grossProfit": "214484000", "totalRevenue": "236963000", "costOfRevenue": "22479000", "interestExpense": "16403000", "operatingIncome": "11571000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "13597000" }, "balance": { "totalDebt": "1076464000", "totalAssets": "5840322000", "longTermDebt": "1060494000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "231560000", "totalCurrentAssets": "89302000", "totalShareholderEquity": "2193023000", "totalCurrentLiabilities": "377989000", "propertyPlantEquipmentNet": "326050000", "cashAndShortTermInvestments": "25347000" }, "cashflow": { "freeCashFlow": "315626000", "dividendsPaid": "-28166000", "issuanceOfDebt": "342207000", "issuanceOfStock": "1633000", "repaymentOfDebt": "-1920000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-53553000" } }, "revenue": 236963000, "cost_of_revenue": 22479000, "gross_profit": 214484000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11571000, "depreciation_amortisation": 13597000, "ebitda": 295117000, "interest_expense": 16403000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 269072000, "net_income_continuing_ops": null, "net_income_to_common": 269072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25347000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 89302000, "net_ppe": 326050000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 5840322000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 377989000, "long_term_debt": 1060494000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1076464000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2193023000, "shares_outstanding": 231560000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -53553000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -28166000, "share_repurchases": null, "shares_issued": 1633000, "net_debt_issued": 340287000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 315626000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "295117000", "netIncome": "269072000", "grossProfit": "214484000", "totalRevenue": "236963000", "costOfRevenue": "22479000", "interestExpense": "16403000", "operatingIncome": "11571000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "13597000" }, "balance": { "totalDebt": "1076464000", "totalAssets": "5840322000", "longTermDebt": "1060494000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "231560000", "totalCurrentAssets": "89302000", "totalShareholderEquity": "2193023000", "totalCurrentLiabilities": "377989000", "propertyPlantEquipmentNet": "326050000", "cashAndShortTermInvestments": "25347000" }, "cashflow": { "freeCashFlow": "315626000", "dividendsPaid": "-28166000", "issuanceOfDebt": "342207000", "issuanceOfStock": "1633000", "repaymentOfDebt": "-1920000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-53553000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:07:27.614775+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4943000, "net_debt_issued": -1767000 }, "complete_fields": { "id": 416598, "ticker_id": 24933, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:07:27.614775+00:00", "is_restated": false, "raw_data": { "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "4943000", "repaymentOfDebt": "-1767000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4943000, "net_debt_issued": -1767000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "4943000", "repaymentOfDebt": "-1767000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:07:27.614775+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6046000, "total_current_assets": 107380000, "total_assets": 9234870000, "short_term_debt": null, "long_term_debt": 1971366000, "total_debt": 1978108000, "total_liabilities": null, "total_equity": 3327862000, "shares_outstanding": 242361023, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 416592, "ticker_id": 24933, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:07:27.614775+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1978108000", "totalAssets": "9234870000", "longTermDebt": "1971366000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "242361023", "totalCurrentAssets": "107380000", "totalShareholderEquity": "3327862000", "totalCurrentLiabilities": "505266000", "propertyPlantEquipmentNet": "925319000", "cashAndShortTermInvestments": "6046000" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6046000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 107380000, "net_ppe": 925319000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 9234870000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 505266000, "long_term_debt": 1971366000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1978108000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3327862000, "shares_outstanding": 242361023, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "1978108000", "totalAssets": "9234870000", "longTermDebt": "1971366000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "242361023", "totalCurrentAssets": "107380000", "totalShareholderEquity": "3327862000", "totalCurrentLiabilities": "505266000", "propertyPlantEquipmentNet": "925319000", "cashAndShortTermInvestments": "6046000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:07:27.614775+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11705000, "total_current_assets": 125973000, "total_assets": 8066006000, "short_term_debt": null, "long_term_debt": 1714340000, "total_debt": 1726218000, "total_liabilities": null, "total_equity": 2969467000, "shares_outstanding": 236299000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 416594, "ticker_id": 24933, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:07:27.614775+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1726218000", "totalAssets": "8066006000", "longTermDebt": "1714340000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "236299000", "totalCurrentAssets": "125973000", "totalShareholderEquity": "2969467000", "totalCurrentLiabilities": "431818000", "propertyPlantEquipmentNet": "602813000", "cashAndShortTermInvestments": "11705000" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11705000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 125973000, "net_ppe": 602813000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 8066006000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 431818000, "long_term_debt": 1714340000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1726218000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2969467000, "shares_outstanding": 236299000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "1726218000", "totalAssets": "8066006000", "longTermDebt": "1714340000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "236299000", "totalCurrentAssets": "125973000", "totalShareholderEquity": "2969467000", "totalCurrentLiabilities": "431818000", "propertyPlantEquipmentNet": "602813000", "cashAndShortTermInvestments": "11705000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 2, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }