Cromwell Property Group

Real Estate AU CMW


Last update at 2024-02-22T05:10:00Z

Day Range


52 Week Range



Income Statement


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 -453.10000M 287.30M 308.30M 184.90M 168.20M
Minority interest - - - - -
Net income -443.80000M 263.20M 308.20M 181.10M 181.10M
Selling general administrative 108.60M 113.10M 106.10M 126.70M 115.40M
Selling and marketing expenses - - - - -
Gross profit 268.90M 280.10M 279.40M 342.00M 265.30M
Reconciled depreciation 7.50M 6.00M 5.40M 7.40M 2.40M
Ebit -362.90000M 364.60M 383.70M 255.00M 236.00M
Ebitda -355.40000M 370.60M 389.10M 262.40M 238.40M
Depreciation and amortization 7.50M 6.00M 5.40M 7.40M 2.40M
Non operating income net other - - - - -
Operating income 152.30M 287.80M 262.30M 242.40M 236.00M
Other operating expenses -558.30000M 22.90M 86.30M -47.80000M 163.00M
Interest expense 85.20M 72.30M 70.80M 70.10M 68.10M
Tax provision -9.30000M 24.10M 0.10M 3.80M 8.30M
Interest income 611.20M 18.00M 140.10M 3.10M 51.20M
Net interest income -70.30000M -55.00000M -58.60000M -70.10000M -63.30000M
Extraordinary items - - - - 0.00000M
Non recurring - - - - -
Other items - - - - -
Income tax expense -9.30000M 24.10M 0.10M 3.80M 8.30M
Total revenue 349.40M 352.50M 360.60M 407.90M 307.20M
Total operating expenses 126.20M 129.40M 127.40M 161.80M 121.10M
Cost of revenue 80.50M 72.40M 81.20M 65.90M 41.90M
Total other income expense net -525.50000M 191.60M 214.90M 70.30M -67.80000M
Discontinued operations - - - - -
Net income from continuing ops -443.80000M 263.20M 308.20M 181.10M 159.90M
Net income applicable to common shares -443.80000M 263.20M 308.20M 181.10M 159.90M
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 4215.70M 5054.20M 5008.90M 4990.50M 3695.70M
Intangible assets 0.30M 0.50M 1.10M 7.60M 4.50M
Earning assets - - - - -
Other current assets 7.00M 7.00M 7.30M 8.70M 8.00M
Total liab 2003.50M 2343.80M 2343.60M 2401.50M 1512.70M
Total stockholder equity 2212.20M 2710.40M 2665.30M 2589.00M 2183.00M
Deferred long term liab - - - - -
Other current liab 115.50M 82.20M 104.30M 138.90M 92.60M
Common stock 2280.10M 2280.10M 2279.80M 207.10M 1857.40M
Capital stock 2280.10M 2280.10M 2279.80M 207.10M 1857.40M
Retained earnings -126.00000M 461.80M 368.90M -170.60000M -228.80000M
Other liab - - - - -
Good will - - - - 0.00000M
Other assets 46.70M 58.70M 19.70M 8.30M 7.00M
Cash 113.90M 286.00M 142.30M 194.10M 101.60M
Cash and equivalents 113.90M 286.00M 142.30M 194.10M 101.60M
Total current liabilities 321.00M 350.90M 157.00M 202.50M 234.40M
Current deferred revenue 17.30M 16.30M 12.10M 13.90M 6.90M
Net debt 1710.20M 1905.70M 2043.90M 1997.10M 1254.80M
Short term debt 142.80M 211.70M 3.80M 3.70M 88.00M
Short long term debt 137.60M 205.80M - - 88.00M
Short long term debt total 1824.10M 2191.70M 2186.20M 2191.20M 1356.40M
Other stockholder equity -2154.10000M -2741.90000M -2648.70000M -2522.30000M 2231.60M
Property plant equipment 20.20M 25.20M 27.90M 27.10M 5.90M
Total current assets 329.20M 507.30M 232.50M 363.90M 349.40M
Long term investments 682.80M 694.00M 721.40M 681.10M 686.70M
Net tangible assets - - - - -
Short term investments 28.00M 13.30M 11.30M - -
Net receivables 41.30M 38.20M 80.00M 50.30M 72.90M
Long term debt 1664.20M 1959.70M 2163.50M 2169.90M 1268.40M
Inventory 167.00M 176.10M 2.90M 15.40M 15.60M
Accounts payable 45.40M 40.70M 36.80M 46.00M 46.90M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 58.10M -31.50000M 16.60M 2552.50M 554.40M
Additional paid in capital - - - - -
Common stock total equity - - - 207.10M 1857.40M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 3181.50M 3826.40M 4023.50M 3909.30M 2642.20M
Deferred long term asset charges - - - - -
Non current assets total 3886.50M 4546.90M 4776.40M 4626.60M 3346.30M
Capital lease obligations 22.30M 26.20M 22.70M 21.30M -
Long term debt total 1681.30M 1980.00M 2182.40M 2187.50M 1268.40M
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 196.90M 126.70M -58.20000M -1133.90000M -237.60000M
Change to liabilities - - - - -
Total cashflows from investing activities 196.90M 126.70M -58.20000M -1133.90000M -237.60000M
Net borrowings - - - - -
Total cash from financing activities -521.40000M -150.60000M -176.60000M 1034.80M -5.00000M
Change to operating activities - - - - -
Net income -443.80000M 263.20M 308.10M 177.60M 159.90M
Change in cash -172.10000M 143.70M -51.80000M 92.50M -103.00000M
Begin period cash flow 286.00M 142.30M 194.10M 101.60M 204.60M
End period cash flow 113.90M 286.00M 142.30M 194.10M 101.60M
Total cash from operating activities 149.20M 175.20M 190.60M 200.30M 135.00M
Issuance of capital stock 0.40M 0.30M 1.40M 408.10M 229.20M
Depreciation 7.50M 6.00M 5.40M 5.20M 2.40M
Other cashflows from investing activities 198.10M 127.30M -56.50000M -1132.80000M -233.40000M
Dividends paid -150.60000M -170.20000M -190.60000M -166.00000M 141.30M
Change to inventory - - - - -
Change to account receivables -1.10000M 6.60M -3.50000M 19.00M -
Sale purchase of stock -1.60000M -0.50000M 338.10M -9.40000M -4.00000M
Other cashflows from financing activities 153.60M 467.00M -13.60000M 2045.90M 161.80M
Change to netincome - - - - -
Capital expenditures 1.30M 0.80M 2.20M 6.60M 7.50M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -1.10000M 6.60M -3.50000M 19.00M 52.00M
Stock based compensation 0.50M - 2.10M 2.80M -
Other non cash items 585.50M -100.60000M -122.90000M 17.50M -162.30000M
Free cash flow 147.90M 174.40M 188.40M 193.70M 127.50M


  • Previous Close 0.39
  • Market Cap1047.55M
  • Volume2659546
  • P/E Ratio-
  • Dividend Yield10.83%
  • EBITDA154.30M
  • Revenue TTM359.00M
  • Revenue Per Share TTM0.14
  • Gross Profit TTM 312.10M
  • Diluted EPS TTM-0.17


ASX : CMW announces annual results, emphasizing shareholder value with a final dividend declaration.
View all ASX announcements Click Here

Peer Comparison

Sector: Real Estate Industry: REIT - Office

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)
Cromwell Property Group
0.01 3.90% 0.40 0.0 12.22 2.92 0.47 7.89 -7.6519
-0.07 0.94% 7.40 0.0 12.84 10.41 0.69 16.26 -23.3695
Centuria Metropolitan REIT
0.005 0.43% 1.17 0.0 11.39 4.13 0.53 9.62 -29.1224
Australian Unity Office Fund
0.03 2.50% 1.02 0.0 16.23 5.17 0.54 8.39 -2191.0715

Reports Covered

Stock Research & News


Cromwell Property Group (ASX:CMW) is a real estate investor and fund manager with operations on three continents and a global investor base. Cromwell is included in the S&P/ASX200. As at 30 June 2022, Cromwell had a market capitalisation of $2.0 billion, an Australian investment portfolio valued at $3.0 billion and total assets under management of $12.0 billion across Australia, New Zealand and Europe.

Cromwell Property Group

Cromwell House, Level 19, Brisbane, QLD, Australia, 4000

Key Executives

Name Title Year Born
Mr. Jonathan P. Callaghan CEO, MD & Director 1972
Mr. Michael Damian Wilde B.Com., B.Sc. Chief Financial Officer 1970
Mr. Brett Hinton Head of Funds Management NA
Mr. Ross McGlade Investor Relations Mang. NA
Mr. Ross L. Stiles Capital Raising Mang., Head of Compliance & Head of Compliance NA
Ms. Lucy Laakso J.D., M.B.A. Company Sec. & Corp. Counsel NA
Mr. Philip J. Cowling Chief Sustainability Officer NA
Mr. Bobby Binning Head of Property NA
Mr. Bevan Towning Head of Australasian Wholesale Unlisted Funds Management NA
Mr. Rod Martin Head of Facilities Services 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).