{ "ticker": { "uuid": "c454861b-cf02-4ae8-9812-87112ce51820", "symbol": "BWP", "name": "BWP Trust", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/c454861b-cf02-4ae8-9812-87112ce51820/", "api_url": "https://sharemaestro.com/factors/api/tickers/c454861b-cf02-4ae8-9812-87112ce51820/" }, "ticker_metadata": { "id": 22551, "uuid": "c454861b-cf02-4ae8-9812-87112ce51820", "symbol": "BWP", "name": "BWP Trust", "asset_type": "equity", "market_cap": 2748612096, "stock_exchange_id": 9, "industry": "Reit - Industrial", "sector": "Real Estate", "description": "BWP Trust was established and listed on the Australian Securities Exchange (ASX). BWP Trust is a real estate investment trust investing in and managing commercial properties throughout Australia. Since its inception, and prior to management internalization on 1 August 2025, BWP Trust was externally managed by BWP Management Limited (BWPM), the appointed responsible entity, with 100 per cent of BWPM's share capital owned by Wesfarmers Limited (Wesfarmers). On 28 July 2025, unitholders approved the internalization of the management of BWP, where BWP Management Limited and its subsidiaries were purchased from Wesfarmers by BWP Trust unitholders through a new entity, BWP Property Group Limited (BWP Property Group). This resulted in the formation of a stapled group comprising BWP and BWP Property Group (the Group). BWP is managed by the responsible entity, BWP Management Limited (the Responsible Entity or the RE), now a subsidiary of BWP Property Group, which is appointed under the Trust's constitution and operates under an Australian Financial Services License (AFSL). The responsible entity is solely committed to managing the respective trusts and during the 2024/25 financial year a quarterly fee was paid based on the gross assets of the respective trusts. Most of the Group's properties are well located large format retailing properties, in particular, Bunnings Warehouses leased to Bunnings Group Limited (Bunnings or BGL). Bunnings is the leading retailer of home improvement and lifestyle products in Australia and New Zealand and a major supplier to project builders, commercial tradespeople, and the housing industry. Bunnings is a wholly owned subsidiary of Wesfarmers, one of Australia's largest listed companies. Through one of its subsidiaries, Wesfarmers also owned 22.3 per cent of the issued units in BWP as at 30 June 2025. BWP Trust was established on June 18, 1998 and incorporated in Australia.", "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": "c454861b-cf02-4ae8-9812-87112ce51820", "symbol": "BWP", "name": "BWP Trust", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/c454861b-cf02-4ae8-9812-87112ce51820/", "api_url": "https://sharemaestro.com/factors/api/tickers/c454861b-cf02-4ae8-9812-87112ce51820/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.94, "value": 0.84, "quality": 0.94, "momentum": 0.84, "coverage": 0.848, "confidence": 0.516, "delta": null }, "headline_factors": { "price": 3.74, "market_cap": 2677418434.68, "pe_ratio": 10.0815, "earnings_yield": 0.0487, "ebitda_to_ev": 0.0875, "shareholder_yield": 0.0492, "roe": 0.0949, "piotroski_f_score": 5, "momentum_12_1": 0.115, "volatility_252d": 0.1372 }, "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": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:36:55.983552+00:00", "batch_id": "" }, "size": { "price_close": 3.74, "market_cap": 2677418434.68, "market_cap_usd": 2677418434.68, "enterprise_value": 3436371434.68, "shares_outstanding": 715887282, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 10.0815, "pb_ratio": 0.9566, "ptbv_ratio": 0.9566, "ps_ratio": 13.2089, "pcf_ratio": null, "pfcf_ratio": 22.3526, "ev_ebitda": 11.4313, "ev_ebit": 20.5272, "ev_sales": 16.9532, "ev_fcf": 28.6888, "earnings_yield": 0.0487, "fcf_yield": 0.0349, "price_to_sales": 13.2089, "price_to_book": 0.9566, "price_to_cashflow": null, "ebitda_to_ev": 0.0875, "sales_yield": 0.059 }, "yield": { "dividend_yield": 0.0492, "buyback_yield": 0, "shareholder_yield": 0.0492, "debt_paydown_yield": 0, "total_yield": 0.0492 }, "quality": { "gross_margin": 0.8313, "operating_margin": 0.8259, "net_margin": 1.3102, "ebitda_margin": 1.4831, "fcf_margin": 0.5909, "roe": 0.0949, "roa": 0.0721, "roic": 0.0353, "roc_greenblatt": null, "asset_turnover": 0.055, "cash_conversion": 0.451, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1299, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0458, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.5247, "debt_to_assets": 0.2137, "interest_coverage": 4.7783, "current_ratio": 0.5309, "quick_ratio": 0.5309, "net_debt": 758953000, "local_beta": 0.563, "volatility_252d": 0.1372, "volatility_60d": 0.2968, "max_drawdown_12m": -0.089, "risk_adjusted_momentum": 0.8385 }, "growth": { "revenue_growth_1y": 0.1669, "revenue_growth_3y_cagr": 0.0978, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.4736, "eps_growth_3y_cagr": -0.1828, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0698, "book_value_growth_1y": 0.0488, "revenue_growth": 0.1669, "earnings_growth": 0.4736 }, "momentum": { "price_return_1m": -0.0311, "price_return_3m": -0.0158, "price_return_6m": -0.0054, "price_return_9m": 0.0608, "price_return_12m": 0.0804, "price_return_12m_ex1m": 0.115, "momentum_6m": -0.0054, "momentum_12m": 0.0804, "momentum_12_1": 0.115, "distance_from_52w_high": -0.0614, "distance_from_52w_low": 0.0985, "relative_strength": 0.0675 }, "raw_ttm": { "revenue_ttm": 202698000, "gross_profit_ttm": 168508000, "ebit_ttm": 167406000, "ebitda_ttm": 300612000, "net_income_ttm": 265577000, "eps_diluted_ttm": 0.371, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": null, "fcf_ttm": 119781000, "dividends_paid_ttm": -131785000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 35035000, "cash_and_equivalents": 27914000, "total_current_assets": 51353000, "total_current_liabilities": 96734000, "net_ppe": null, "total_assets": 3682448000, "total_debt": 786867000, "total_equity": 2798847000, "net_working_capital": 78681000, "book_value_per_share": 3.9096, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.9096 }, "ranks": { "universe_ticker_count": 570, "rank_pe": 21, "rank_pb": 26, "rank_ptbv": 26, "rank_ps": 87, "rank_pcf": 50, "rank_ev_ebitda": 55, "rank_ev_ebit": 58, "rank_earnings_yield": 58, "rank_fcf_yield": 49, "rank_dividend_yield": 27, "rank_shareholder_yield": 29, "rank_total_yield": 37, "rank_roe": 40, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 32, "rank_fcf_margin": 8, "rank_piotroski": 13, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 26, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 45 }, "composites": { "value_composite": 16, "quality_composite": 6, "momentum_composite": 16, "growth_composite": 6, "yield_composite": 11, "svqf_composite": 91, "vc1_composite": 15, "vc2_composite": 13, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 6, "quality_value_composite": 0.8886, "os_score": 0.94, "value_percentile": 0.84, "quality_percentile": 0.94, "momentum_percentile": 0.84, "factor_coverage": 0.848, "signal_confidence": 0.516, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": null, "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": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 9645, "ticker_id": 22551, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:36:55.983552+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.74, "market_cap": 2677418434.68, "market_cap_usd": 2677418434.68, "enterprise_value": 3436371434.68, "shares_outstanding": 715887282, "fx_rate_to_usd": null, "pe_ratio": 10.08151472, "pb_ratio": 0.95661479, "ptbv_ratio": 0.95661479, "ps_ratio": 13.20890406, "pcf_ratio": null, "pfcf_ratio": 22.35261381, "ev_ebitda": 11.4312517, "ev_ebit": 20.52717008, "ev_sales": 16.95315906, "ev_fcf": 28.68878566, "earnings_yield": 0.04871592, "fcf_yield": 0.03485683, "dividend_yield": 0.04922092, "buyback_yield": 0, "shareholder_yield": 0.04922092, "debt_paydown_yield": 0, "total_yield": 0.04922092, "gross_margin": 0.83132542, "operating_margin": 0.82588876, "net_margin": 1.31021026, "ebitda_margin": 1.48305361, "fcf_margin": 0.59093331, "roe": 0.094888, "roa": 0.07211969, "roic": 0.03528993, "roc_greenblatt": null, "asset_turnover": 0.05504436, "cash_conversion": 0.45102174, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.52469296, "debt_to_assets": 0.21368041, "interest_coverage": 4.77825032, "current_ratio": 0.53086815, "quick_ratio": 0.53086815, "net_debt": 758953000, "revenue_growth_1y": 0.1669027, "revenue_growth_3y_cagr": 0.09776517, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.47361033, "eps_growth_3y_cagr": -0.18279984, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.06975606, "book_value_growth_1y": 0.04878396, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.129926, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03108808, "price_return_3m": -0.01578947, "price_return_6m": -0.00535116, "price_return_9m": 0.06077504, "price_return_12m": 0.08037686, "price_return_12m_ex1m": 0.11504136, "distance_from_52w_high": -0.06142191, "distance_from_52w_low": 0.09848377, "relative_strength": 0.06753007, "local_beta": 0.563, "volatility_252d": 0.137193, "volatility_60d": 0.296795, "max_drawdown_12m": -0.08902714, "revenue_ttm": 202698000, "gross_profit_ttm": 168508000, "ebit_ttm": 167406000, "ebitda_ttm": 300612000, "net_income_ttm": 265577000, "eps_diluted_ttm": 0.370976, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": null, "fcf_ttm": 119781000, "dividends_paid_ttm": -131785000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 35035000, "cash_and_equivalents": 27914000, "total_current_assets": 51353000, "total_current_liabilities": 96734000, "net_ppe": null, "total_assets": 3682448000, "total_debt": 786867000, "total_equity": 2798847000, "net_working_capital": 78681000, "book_value_per_share": 3.90961967, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.90961967, "universe_ticker_count": 570, "sector": "Real Estate", "rank_pe": 21, "rank_pb": 26, "rank_ptbv": 26, "rank_ps": 87, "rank_pcf": 50, "rank_ev_ebitda": 55, "rank_ev_ebit": 58, "rank_earnings_yield": 58, "rank_fcf_yield": 49, "rank_dividend_yield": 27, "rank_shareholder_yield": 29, "rank_total_yield": 37, "rank_roe": 40, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 32, "rank_fcf_margin": 8, "rank_piotroski": 13, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 26, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 45, "value_composite": 16, "quality_composite": 6, "momentum_composite": 16, "growth_composite": 6, "yield_composite": 11, "svqf_composite": 91, "vc1_composite": 15, "vc2_composite": 13, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 6, "factor_coverage": 0.848, "signal_confidence": 0.516, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": null, "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": 3.74, "os": 0.94, "value": 0.84, "quality": 0.94, "momentum": 0.84, "confidence": 0.516, "coverage": 0.848, "pe_ratio": 10.0815, "earnings_yield": 0.0487, "shareholder_yield": 0.0492, "roe": 0.0949, "momentum_12_1": 0.115, "complete_fields": { "id": 9645, "ticker_id": 22551, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:36:55.983552+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.74, "market_cap": 2677418434.68, "market_cap_usd": 2677418434.68, "enterprise_value": 3436371434.68, "shares_outstanding": 715887282, "fx_rate_to_usd": null, "pe_ratio": 10.08151472, "pb_ratio": 0.95661479, "ptbv_ratio": 0.95661479, "ps_ratio": 13.20890406, "pcf_ratio": null, "pfcf_ratio": 22.35261381, "ev_ebitda": 11.4312517, "ev_ebit": 20.52717008, "ev_sales": 16.95315906, "ev_fcf": 28.68878566, "earnings_yield": 0.04871592, "fcf_yield": 0.03485683, "dividend_yield": 0.04922092, "buyback_yield": 0, "shareholder_yield": 0.04922092, "debt_paydown_yield": 0, "total_yield": 0.04922092, "gross_margin": 0.83132542, "operating_margin": 0.82588876, "net_margin": 1.31021026, "ebitda_margin": 1.48305361, "fcf_margin": 0.59093331, "roe": 0.094888, "roa": 0.07211969, "roic": 0.03528993, "roc_greenblatt": null, "asset_turnover": 0.05504436, "cash_conversion": 0.45102174, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.52469296, "debt_to_assets": 0.21368041, "interest_coverage": 4.77825032, "current_ratio": 0.53086815, "quick_ratio": 0.53086815, "net_debt": 758953000, "revenue_growth_1y": 0.1669027, "revenue_growth_3y_cagr": 0.09776517, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.47361033, "eps_growth_3y_cagr": -0.18279984, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.06975606, "book_value_growth_1y": 0.04878396, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.129926, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03108808, "price_return_3m": -0.01578947, "price_return_6m": -0.00535116, "price_return_9m": 0.06077504, "price_return_12m": 0.08037686, "price_return_12m_ex1m": 0.11504136, "distance_from_52w_high": -0.06142191, "distance_from_52w_low": 0.09848377, "relative_strength": 0.06753007, "local_beta": 0.563, "volatility_252d": 0.137193, "volatility_60d": 0.296795, "max_drawdown_12m": -0.08902714, "revenue_ttm": 202698000, "gross_profit_ttm": 168508000, "ebit_ttm": 167406000, "ebitda_ttm": 300612000, "net_income_ttm": 265577000, "eps_diluted_ttm": 0.370976, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": null, "fcf_ttm": 119781000, "dividends_paid_ttm": -131785000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 35035000, "cash_and_equivalents": 27914000, "total_current_assets": 51353000, "total_current_liabilities": 96734000, "net_ppe": null, "total_assets": 3682448000, "total_debt": 786867000, "total_equity": 2798847000, "net_working_capital": 78681000, "book_value_per_share": 3.90961967, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.90961967, "universe_ticker_count": 570, "sector": "Real Estate", "rank_pe": 21, "rank_pb": 26, "rank_ptbv": 26, "rank_ps": 87, "rank_pcf": 50, "rank_ev_ebitda": 55, "rank_ev_ebit": 58, "rank_earnings_yield": 58, "rank_fcf_yield": 49, "rank_dividend_yield": 27, "rank_shareholder_yield": 29, "rank_total_yield": 37, "rank_roe": 40, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 32, "rank_fcf_margin": 8, "rank_piotroski": 13, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 26, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 45, "value_composite": 16, "quality_composite": 6, "momentum_composite": 16, "growth_composite": 6, "yield_composite": 11, "svqf_composite": 91, "vc1_composite": 15, "vc2_composite": 13, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 6, "factor_coverage": 0.848, "signal_confidence": 0.516, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": null, "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": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:01:42.869340+00:00", "is_restated": false, "income_statement": { "revenue": 202698000, "cost_of_revenue": 34190000, "gross_profit": 168508000, "ebit": 167406000, "ebitda": 300612000, "pretax_income": null, "tax_provision": null, "net_income": 265577000, "net_income_to_common": 265577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26459000, "total_current_assets": 63624000, "total_assets": 3745924000, "short_term_debt": 151976000, "long_term_debt": 656187000, "total_debt": 808163000, "total_liabilities": null, "total_equity": 2839635000, "shares_outstanding": 715887282, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": 119781000, "dividends_paid": -131785000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 36564000 }, "complete_fields": { "id": 410573, "ticker_id": 22551, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:01:42.869340+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "300612000", "netIncome": "265577000", "grossProfit": "168508000", "totalRevenue": "202698000", "costOfRevenue": "34190000", "interestExpense": "35035000", "operatingIncome": "167406000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "808163000", "totalAssets": "3745924000", "longTermDebt": "656187000", "shortTermDebt": "151976000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "715887282", "totalCurrentAssets": "63624000", "totalShareholderEquity": "2839635000", "totalCurrentLiabilities": "249945000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "26459000" }, "cashflow": { "freeCashFlow": "119781000", "dividendsPaid": "-131785000", "issuanceOfDebt": "36564000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 202698000, "cost_of_revenue": 34190000, "gross_profit": 168508000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 167406000, "depreciation_amortisation": null, "ebitda": 300612000, "interest_expense": 35035000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 265577000, "net_income_continuing_ops": null, "net_income_to_common": 265577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26459000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 63624000, "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": 3745924000, "short_term_debt": 151976000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 249945000, "long_term_debt": 656187000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 808163000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2839635000, "shares_outstanding": 715887282, "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": -131785000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 36564000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 119781000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "300612000", "netIncome": "265577000", "grossProfit": "168508000", "totalRevenue": "202698000", "costOfRevenue": "34190000", "interestExpense": "35035000", "operatingIncome": "167406000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "808163000", "totalAssets": "3745924000", "longTermDebt": "656187000", "shortTermDebt": "151976000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "715887282", "totalCurrentAssets": "63624000", "totalShareholderEquity": "2839635000", "totalCurrentLiabilities": "249945000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "26459000" }, "cashflow": { "freeCashFlow": "119781000", "dividendsPaid": "-131785000", "issuanceOfDebt": "36564000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:01:42.869340+00:00", "is_restated": false, "income_statement": { "revenue": 173706000, "cost_of_revenue": 28865000, "gross_profit": 144841000, "ebit": 143955000, "ebitda": 205666000, "pretax_income": null, "tax_provision": null, "net_income": 180222000, "net_income_to_common": 180222000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27300000, "total_current_assets": 51462000, "total_assets": 3586327000, "short_term_debt": null, "long_term_debt": 771599000, "total_debt": 771599000, "total_liabilities": null, "total_equity": 2707550000, "shares_outstanding": 715887282, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": 128763000, "dividends_paid": -117492000, "share_repurchases": -6147000, "shares_issued": null, "net_debt_issued": 28483000 }, "complete_fields": { "id": 410575, "ticker_id": 22551, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:01:42.869340+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "205666000", "netIncome": "180222000", "grossProfit": "144841000", "totalRevenue": "173706000", "costOfRevenue": "28865000", "interestExpense": "25444000", "operatingIncome": "143955000", "fiscalDateEnding": "2024-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "771599000", "totalAssets": "3586327000", "longTermDebt": "771599000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "715887282", "totalCurrentAssets": "51462000", "totalShareholderEquity": "2707550000", "totalCurrentLiabilities": "107178000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "27300000" }, "cashflow": { "freeCashFlow": "128763000", "dividendsPaid": "-117492000", "issuanceOfDebt": "303463000", "issuanceOfStock": "-6147000", "repaymentOfDebt": "-274980000", "fiscalDateEnding": "2024-06-30", "operatingCashflow": null, "repurchaseOfStock": "-6147000", "capitalExpenditures": null } }, "revenue": 173706000, "cost_of_revenue": 28865000, "gross_profit": 144841000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 143955000, "depreciation_amortisation": null, "ebitda": 205666000, "interest_expense": 25444000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 180222000, "net_income_continuing_ops": null, "net_income_to_common": 180222000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 51462000, "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": 3586327000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107178000, "long_term_debt": 771599000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 771599000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2707550000, "shares_outstanding": 715887282, "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": -117492000, "share_repurchases": -6147000, "shares_issued": null, "net_debt_issued": 28483000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 128763000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "205666000", "netIncome": "180222000", "grossProfit": "144841000", "totalRevenue": "173706000", "costOfRevenue": "28865000", "interestExpense": "25444000", "operatingIncome": "143955000", "fiscalDateEnding": "2024-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "771599000", "totalAssets": "3586327000", "longTermDebt": "771599000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "715887282", "totalCurrentAssets": "51462000", "totalShareholderEquity": "2707550000", "totalCurrentLiabilities": "107178000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "27300000" }, "cashflow": { "freeCashFlow": "128763000", "dividendsPaid": "-117492000", "issuanceOfDebt": "303463000", "issuanceOfStock": "-6147000", "repaymentOfDebt": "-274980000", "fiscalDateEnding": "2024-06-30", "operatingCashflow": null, "repurchaseOfStock": "-6147000", "capitalExpenditures": null } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:01:42.869340+00:00", "is_restated": false, "income_statement": { "revenue": 157916000, "cost_of_revenue": 27050000, "gross_profit": 130866000, "ebit": 130034000, "ebitda": 53412000, "pretax_income": null, "tax_provision": null, "net_income": 36693000, "net_income_to_common": 36693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16832000, "total_current_assets": 23252000, "total_assets": 2960192000, "short_term_debt": null, "long_term_debt": 468473000, "total_debt": 468473000, "total_liabilities": null, "total_equity": 2405880000, "shares_outstanding": 644522985, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": 119752000, "dividends_paid": -117492000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 12870000 }, "complete_fields": { "id": 410576, "ticker_id": 22551, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:01:42.869340+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "53412000", "netIncome": "36693000", "grossProfit": "130866000", "totalRevenue": "157916000", "costOfRevenue": "27050000", "interestExpense": "16719000", "operatingIncome": "130034000", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "468473000", "totalAssets": "2960192000", "longTermDebt": "468473000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "644522985", "totalCurrentAssets": "23252000", "totalShareholderEquity": "2405880000", "totalCurrentLiabilities": "85839000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "16832000" }, "cashflow": { "freeCashFlow": "119752000", "dividendsPaid": "-117492000", "issuanceOfDebt": "12870000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 157916000, "cost_of_revenue": 27050000, "gross_profit": 130866000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130034000, "depreciation_amortisation": null, "ebitda": 53412000, "interest_expense": 16719000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 36693000, "net_income_continuing_ops": null, "net_income_to_common": 36693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16832000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 23252000, "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": 2960192000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85839000, "long_term_debt": 468473000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 468473000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2405880000, "shares_outstanding": 644522985, "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": -117492000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 12870000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 119752000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "53412000", "netIncome": "36693000", "grossProfit": "130866000", "totalRevenue": "157916000", "costOfRevenue": "27050000", "interestExpense": "16719000", "operatingIncome": "130034000", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "468473000", "totalAssets": "2960192000", "longTermDebt": "468473000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "644522985", "totalCurrentAssets": "23252000", "totalShareholderEquity": "2405880000", "totalCurrentLiabilities": "85839000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "16832000" }, "cashflow": { "freeCashFlow": "119752000", "dividendsPaid": "-117492000", "issuanceOfDebt": "12870000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:01:42.869340+00:00", "is_restated": false, "income_statement": { "revenue": 153222000, "cost_of_revenue": 23886000, "gross_profit": 129336000, "ebit": 128434000, "ebitda": 500417000, "pretax_income": null, "tax_provision": null, "net_income": 486637000, "net_income_to_common": 486637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11855000, "total_current_assets": 20717000, "total_assets": 3021917000, "short_term_debt": null, "long_term_debt": 455603000, "total_debt": 455603000, "total_liabilities": null, "total_equity": 2486339000, "shares_outstanding": 644522985, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": 111036000, "dividends_paid": -117492000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -19107000 }, "complete_fields": { "id": 410577, "ticker_id": 22551, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:01:42.869340+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "500417000", "netIncome": "486637000", "grossProfit": "129336000", "totalRevenue": "153222000", "costOfRevenue": "23886000", "interestExpense": "13780000", "operatingIncome": "128434000", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "455603000", "totalAssets": "3021917000", "longTermDebt": "455603000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "644522985", "totalCurrentAssets": "20717000", "totalShareholderEquity": "2486339000", "totalCurrentLiabilities": "79975000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "11855000" }, "cashflow": { "freeCashFlow": "111036000", "dividendsPaid": "-117492000", "issuanceOfDebt": "110000000", "issuanceOfStock": null, "repaymentOfDebt": "-129107000", "fiscalDateEnding": "2022-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 153222000, "cost_of_revenue": 23886000, "gross_profit": 129336000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128434000, "depreciation_amortisation": null, "ebitda": 500417000, "interest_expense": 13780000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 486637000, "net_income_continuing_ops": null, "net_income_to_common": 486637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11855000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 20717000, "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": 3021917000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79975000, "long_term_debt": 455603000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 455603000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2486339000, "shares_outstanding": 644522985, "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": -117492000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -19107000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 111036000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "500417000", "netIncome": "486637000", "grossProfit": "129336000", "totalRevenue": "153222000", "costOfRevenue": "23886000", "interestExpense": "13780000", "operatingIncome": "128434000", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "455603000", "totalAssets": "3021917000", "longTermDebt": "455603000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "644522985", "totalCurrentAssets": "20717000", "totalShareholderEquity": "2486339000", "totalCurrentLiabilities": "79975000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "11855000" }, "cashflow": { "freeCashFlow": "111036000", "dividendsPaid": "-117492000", "issuanceOfDebt": "110000000", "issuanceOfStock": null, "repaymentOfDebt": "-129107000", "fiscalDateEnding": "2022-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:01:42.869340+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": 110353000, "long_term_debt": null, "total_debt": 110353000, "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": null, "net_debt_issued": -128452000 }, "complete_fields": { "id": 410578, "ticker_id": 22551, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:01:42.869340+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "110353000", "preferredStock": null, "fiscalDateEnding": "2021-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-128452000", "fiscalDateEnding": "2021-06-30", "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": 110353000, "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": 110353000, "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": null, "net_debt_issued": -128452000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "110353000", "preferredStock": null, "fiscalDateEnding": "2021-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-128452000", "fiscalDateEnding": "2021-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:01:42.869340+00:00", "is_restated": false, "income_statement": { "revenue": 100247000, "cost_of_revenue": 10572000, "gross_profit": 89675000, "ebit": 82981000, "ebitda": 174338000, "pretax_income": null, "tax_provision": null, "net_income": 157110000, "net_income_to_common": 157110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27914000, "total_current_assets": 51353000, "total_assets": 3682448000, "short_term_debt": null, "long_term_debt": 786867000, "total_debt": 786867000, "total_liabilities": null, "total_equity": 2798847000, "shares_outstanding": 715887282, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": 53032000, "dividends_paid": -66142000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 410574, "ticker_id": 22551, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:01:42.869340+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "174338000", "netIncome": "157110000", "grossProfit": "89675000", "totalRevenue": "100247000", "costOfRevenue": "10572000", "interestExpense": "17228000", "operatingIncome": "82981000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "786867000", "totalAssets": "3682448000", "longTermDebt": "786867000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "715887282", "totalCurrentAssets": "51353000", "totalShareholderEquity": "2798847000", "totalCurrentLiabilities": "96734000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "27914000" }, "cashflow": { "freeCashFlow": "53032000", "dividendsPaid": "-66142000", "issuanceOfDebt": "19249000", "issuanceOfStock": null, "repaymentOfDebt": "19249000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 100247000, "cost_of_revenue": 10572000, "gross_profit": 89675000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82981000, "depreciation_amortisation": null, "ebitda": 174338000, "interest_expense": 17228000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 157110000, "net_income_continuing_ops": null, "net_income_to_common": 157110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27914000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 51353000, "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": 3682448000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96734000, "long_term_debt": 786867000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 786867000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2798847000, "shares_outstanding": 715887282, "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": -66142000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 53032000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "174338000", "netIncome": "157110000", "grossProfit": "89675000", "totalRevenue": "100247000", "costOfRevenue": "10572000", "interestExpense": "17228000", "operatingIncome": "82981000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "786867000", "totalAssets": "3682448000", "longTermDebt": "786867000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "715887282", "totalCurrentAssets": "51353000", "totalShareholderEquity": "2798847000", "totalCurrentLiabilities": "96734000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "27914000" }, "cashflow": { "freeCashFlow": "53032000", "dividendsPaid": "-66142000", "issuanceOfDebt": "19249000", "issuanceOfStock": null, "repaymentOfDebt": "19249000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "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": "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "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" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 1, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-06-30" }, "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" ] } } }