Create Free Account

By creating account you will get access to hot stocks & personalised emails

Aurizon Holdings Ltd

Industrials AU AZJ

3.78AUD
-0.03(0.79%)

Last update at 2024-05-14T06:11:00Z

Day Range

3.753.82
LowHigh

52 Week Range

3.294.07
LowHigh

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Income before tax 483.00M 736.10M 766.00M 865.90M 681.90M
Minority interest - - - - -
Net income 276.00M 513.00M 730.30M 615.90M 476.50M
Selling general administrative 972.00M 840.70M 822.30M 791.60M 778.60M
Selling and marketing expenses - - - - -
Gross profit 2899.00M 2562.60M 2544.20M 2576.60M 2455.60M
Reconciled depreciation 666.00M 592.30M 579.10M 558.60M 542.60M
Ebit 723.00M 860.30M 913.40M 1017.50M 856.80M
Ebitda 1389.00M 1452.60M 1492.50M 1576.10M 1399.40M
Depreciation and amortization 666.00M 592.30M 579.10M 558.60M 542.60M
Non operating income net other - - - - -
Operating income 730.00M 875.00M 928.00M 927.80M 856.80M
Other operating expenses 1313.00M 979.00M 911.80M 1068.70M 2053.80M
Interest expense 227.00M 122.10M 144.30M 145.90M 150.00M
Tax provision 159.00M 223.10M 159.30M 260.80M 208.60M
Interest income 231.00M 1.90M 4.10M 154.80M 150.90M
Net interest income -230.00000M -125.00000M -140.20000M -143.40000M -147.10000M
Extraordinary items -48.00000M 0.00000M 123.60M 10.80M 3.20M
Non recurring - - - - -
Other items - - - - -
Income tax expense 159.00M 223.10M 159.30M 260.80M 208.60M
Total revenue 3438.00M 2995.70M 2960.40M 3017.30M 2853.40M
Total operating expenses 2242.00M 1766.70M 1683.30M 1709.10M 1656.00M
Cost of revenue 539.00M 433.10M 416.20M 440.70M 397.80M
Total other income expense net 56.00M 65.20M 50.40M 146.90M -174.90000M
Discontinued operations - - 123.60M 10.80M 3.20M
Net income from continuing ops 324.00M 513.00M 606.70M 605.10M 473.30M
Net income applicable to common shares 276.00M 513.00M 730.30M 615.90M 476.50M
Preferred stock and other adjustments - - - - -
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Total assets 11679.00M 9675.50M 9764.60M 9772.00M 9701.10M
Intangible assets 170.00M 191.00M 169.00M 182.30M 176.90M
Earning assets - - - - -
Other current assets 32.00M 23.90M 15.30M 14.80M 6.20M
Total liab 7326.00M 5263.20M 5490.00M 5414.30M 5023.70M
Total stockholder equity 4353.00M 4412.30M 4274.60M 4357.70M 4677.40M
Deferred long term liab - - - - -
Other current liab 75.00M 52.70M 405.90M 471.50M 465.30M
Common stock 3674.00M 3673.70M 206.60M 506.60M 906.60M
Capital stock 3674.00M 3673.70M 206.60M 506.60M 906.60M
Retained earnings 659.00M 712.20M 657.50M 456.00M 352.30M
Other liab - 1023.30M 906.50M 821.40M 805.30M
Good will 50.00M 26.70M 24.90M 5.20M 5.20M
Other assets 179.00M 130.90M 124.50M 108.60M 48.80M
Cash 92.00M 172.10M 148.80M 29.30M 25.20M
Cash and equivalents 92.00M 172.10M 148.80M 29.30M 25.20M
Total current liabilities 1310.00M 966.80M 717.20M 1472.40M 948.50M
Current deferred revenue 342.00M 389.60M 1.30M 36.90M 36.70M
Net debt 5070.00M 3171.80M 3726.90M 3720.70M 3344.60M
Short term debt 586.00M 271.00M 76.00M 675.00M 149.00M
Short long term debt 566.00M 255.00M 59.00M 657.60M 149.00M
Short long term debt total 5162.00M 3343.90M 3875.70M 3750.00M 3369.80M
Other stockholder equity -4333.00000M -4386.00000M -4331.20000M -962.60000M -49.00000M
Property plant equipment 9945.00M 8406.80M 8483.20M 8537.10M 8536.30M
Total current assets 1193.00M 860.20M 811.90M 715.30M 739.60M
Long term investments 56.00M 22.00M 26.10M 2.70M 2.80M
Net tangible assets - 4194.60M 4080.70M 4170.20M 4500.50M
Short term investments 119.00M 42.00M 125.00M 220.80M -
Net receivables 728.00M 434.10M 483.80M 460.10M 481.80M
Long term debt 4576.00M 2965.80M 3679.00M 2949.60M 3220.80M
Inventory 235.00M 186.20M 150.40M 145.80M 117.20M
Accounts payable 307.00M 253.50M 234.00M 289.00M 297.50M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 20.00M 26.40M 3410.50M 3395.10M 3418.50M
Additional paid in capital - - - - -
Common stock total equity - - - 506.60M 906.60M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 146.00M 130.90M 124.50M 108.60M 48.80M
Deferred long term asset charges - - - - -
Non current assets total 10486.00M 8815.30M 8952.70M 9056.70M 8961.50M
Capital lease obligations 20.00M 123.10M 137.70M 142.80M -
Long term debt total 4690.00M 3072.90M 3799.70M 3075.00M 3220.80M
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Investments -2851.00000M 0.50M 0.40M -371.30000M 0.70M
Change to liabilities - 96.90M 50.20M -2.90000M 181.90M
Total cashflows from investing activities -2851.00000M -528.40000M -364.30000M -371.30000M -419.70000M
Net borrowings - -181.30000M 225.20M 201.40M -251.00000M
Total cash from financing activities 1708.00M -767.80000M -770.30000M -871.90000M -880.60000M
Change to operating activities - -80.70000M 24.70M -21.10000M -58.60000M
Net income 276.00M 513.00M 730.30M 615.90M 476.50M
Change in cash -80.00000M 23.30M 119.50M 4.10M -9.60000M
Begin period cash flow 172.00M 148.80M 29.30M 25.20M 34.80M
End period cash flow 92.00M 172.10M 148.80M 29.30M 25.20M
Total cash from operating activities 1063.00M 1320.00M 1254.00M 1247.40M 1290.80M
Issuance of capital stock - - - - -
Depreciation 637.00M 563.00M 547.80M 530.80M 542.60M
Other cashflows from investing activities -2093.00000M 20.70M 168.80M 0.40M 11.10M
Dividends paid -329.00000M -458.30000M -528.80000M -513.80000M 487.60M
Change to inventory -22.00000M -45.00000M -12.20000M -26.20000M -13.10000M
Change to account receivables -123.00000M 51.00M -20.20000M 25.90M 49.50M
Sale purchase of stock -7.00000M 0.00000M -300.00000M -400.00000M -400.00000M
Other cashflows from financing activities 397.00M -85.50000M -27.80000M -23.00000M -3.00000M
Change to netincome - 111.30M -10.30000M 53.50M 139.20M
Capital expenditures 758.00M 549.10M 514.80M 524.40M 440.60M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -145.00000M 6.00M -32.40000M -0.30000M -22.50000M
Stock based compensation 7.00M 9.00M 4.90M 5.90M -
Other non cash items 150.00M 244.00M -24.10000M 100.70M -1019.10000M
Free cash flow 305.00M 770.90M 739.20M 723.00M 850.20M

Fundamentals

  • Previous Close 3.81
  • Market Cap7068.29M
  • Volume4863941
  • P/E Ratio16.70
  • Dividend Yield5.04%
  • EBITDA1524.00M
  • Revenue TTM3789.00M
  • Revenue Per Share TTM2.06
  • Gross Profit TTM 1468.60M
  • Diluted EPS TTM0.23

Peer Comparison

Sector: Industrials Industry: Railroads

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
AZJ
Aurizon Holdings Ltd		 -0.03 0.79% 3.78 16.70 14.31 1.94 1.67 3.36 7.81
KLS
Kelsian Group Ltd		 0.02 0.36% 5.56 48.25 16.69 0.84 1.63 1.32 11.59
EGN
Engenco Ltd		 0.02 10.53% 0.21 6.33 - 0.33 0.75 0.45 5.84
TTI
Traffic Technologies Ltd		 - -% 0.006 - - 0.11 1.67 0.38 -2.3634

Reports Covered

Stock Research & News

View All

Profile

Aurizon Holdings Limited, through its subsidiaries, operates as a rail freight operator in Australia. The company operates through Network, Coal, Bulk, and Other segments. It transports various commodities, including mining, agricultural, industrial, and retail products; and retail goods and groceries across small and big towns, and cities, as well as coal and iron ore. The company also operates and manages the Central Queensland Coal Network that consists of 2,670 kilometers of track network; and provides various specialist services, such as rail design, engineering, construction, management, and maintenance, as well as supply chain solutions. It serves miners, primary producers, and the industry. The company was formerly known as QR National Limited and changed its name to Aurizon Holdings Limited in December 2012. The company was incorporated in 2010 and is headquartered in Fortitude Valley, Australia.

Aurizon Holdings Ltd

900 Ann Street, Fortitude Valley, QLD, Australia, 4006

Key Executives

Name Title Year Born
Mr. Andrew T. Harding MBA MD, CEO & Director 1967
Mr. George Lippiatt CFO & Group Exec. Strategy NA
Ms. Pam Bains Group Exec. Network NA
Mr. Ed McKeiver Group Exec. of Coal NA
Mr. Christopher L. Vagg Head of Investor Relations & Group Treasurer NA
Mr. David Wenck Head of Legal, Group Gen. Counsel & Company Sec. NA
Mark Hairsine Mang. of Media & Communications NA
James Coe Mang. of Market Intelligence & Sustainability NA
Ms. Naomi Wecker Deputy Company Sec. NA
Mr. George Lippiatt CFO & Group Executive Strategy NA

Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).

Our Company

Useful Links

Contact Us

Market Research

Our Company

Useful Links

Contact Us

Disclaimer

The information given by Kalkine Pty Ltd ABN34 154 808 312 (Australian Financial Services License Number 425376) on this website is general information or advice only.

It does not take into account any of your personal objectives, circumstances or needs. Choosing an investment is an important decision. If you do not feel confident making a decision based on the recommendations Kalkine has made in our reports, you should consider obtaining personal advice from an authorised adviser.

There may be a product disclosure statement or other offer document for the securities and financial products we write about in Kalkine Reports. You should obtain a copy of the product disclosure statement or offer document before making any decision about whether to acquire the security or product. Terms & Conditions have been provided for our services, please go through them and also read our Financial Services Guide.

Our website may contain information on past performance of particular investments. Past performance is not an indicator of future performance. Hypothetical returns may not reflect actual performance. Any displays of potential investment opportunities are for sample purposes only and may not actually be available to investors.

The information on the website does not constitute an offer to sell securities or a solicitation of an offer to buy securities. Our reports contain general recommendations to invest in securities.

Copyright 2024 Krish Capital Pty. Ltd. All rights reserved. No part of this website, or its content, may be reproduced in any form without our prior consent.