Create Free Account

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

Home Consortium Ltd

Real Estate AU HMC

7.2AUD
0.22(3.15%)

Last update at 2024-05-16T01:00:00Z

Day Range

7.137.25
LowHigh

52 Week Range

4.027.35
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 85.96M 121.34M -6.40000M -3.30000M -29.88100M
Minority interest -26.23200M -30.01300M 4.09M 4.09M 4.09M
Net income 57.10M 107.26M -95.78700M -2.80000M -22.58300M
Selling general administrative 27.64M 21.57M 10.98M 8.10M 7.88M
Selling and marketing expenses - - - - -
Gross profit -24.65300M 0.15M 34.55M 39.60M 18.74M
Reconciled depreciation - - - - -
Ebit 34.84M -32.79800M 17.70M -13.00000M 10.80M
Ebitda 94.36M 148.43M 4.49M 18.60M -
Depreciation and amortization - 181.22M -13.20900M 31.60M -
Non operating income net other - - - - -
Operating income 94.36M -32.79800M 17.70M -13.00000M 16.05M
Other operating expenses 52.61M 47.30M 35.82M 51.10M -
Interest expense 8.40M 5.75M 10.89M 21.90M 5.18M
Tax provision 2.63M 14.07M 89.39M -0.50000M -7.29800M
Interest income 70.82M 0.26M 0.09M 25.50M 45.93M
Net interest income -5.47100M -5.51800M -10.82000M -21.90000M -
Extraordinary items - 0.00000M 9.88M -8.78500M -
Non recurring - - - - -
Other items - - - - -
Income tax expense 2.63M 14.07M 89.39M -0.50000M -7.30000M
Total revenue 0.31M 14.50M 58.54M 73.30M 49.25M
Total operating expenses 27.64M 21.57M 11.82M 17.40M 38.38M
Cost of revenue 24.97M 14.35M 23.99M 33.70M 30.50M
Total other income expense net 143.73M 154.13M -24.10000M 9.70M -40.74600M
Discontinued operations - - 9.88M 9.88M -8.78500M
Net income from continuing ops 83.33M 107.26M -95.78700M -2.80000M -22.58300M
Net income applicable to common shares 57.10M 77.25M -89.99100M -2.80000M -22.60000M
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 1344.82M 912.95M 982.41M 1277.80M 1293.14M
Intangible assets 137.44M 137.44M - - -
Earning assets - - - - -
Other current assets 41.75M 18.06M 9.79M 2.50M 60.00M
Total liab 144.42M 66.95M 271.43M 548.30M 534.49M
Total stockholder equity 1033.64M 846.00M 706.89M 729.50M 758.65M
Deferred long term liab - 0.55M - - -
Other current liab 19.12M 26.36M 11.93M 17.00M 0.63M
Common stock 5204.45M 5036.75M 3710.38M 3608.00M 3629.42M
Capital stock 5204.45M 5036.75M 3710.38M 3608.00M 3629.42M
Retained earnings -2942.22000M -2963.25900M -3007.50300M -2917.60000M -3357.42700M
Other liab 35.03M 33.05M - 2.00M 11.80M
Good will 49.34M 49.34M - - -
Other assets 2.87M 2.83M 20.18M 141.10M 135.60M
Cash 48.78M 57.55M 11.69M 29.60M 60.34M
Cash and equivalents - - - - -
Total current liabilities 106.54M 30.27M 16.40M 48.30M 39.80M
Current deferred revenue - - - - -
Net debt 41.20M -53.21000M 241.69M 474.90M 442.00M
Short term debt 87.13M 0.72M 0.20M 9.60M 11.06M
Short long term debt 86.34M - - - 332.87M
Short long term debt total 89.98M 4.34M 253.39M 504.50M 502.34M
Other stockholder equity -1228.58900M -1227.48500M 2.13M 0.50M -
Property plant equipment 5.92M 7.95M 188.38M 1098.60M 900.90M
Total current assets 190.41M 106.69M 509.97M 38.10M 155.61M
Long term investments 958.84M 610.99M 264.43M - 993.31M
Net tangible assets 846.87M 659.23M 706.89M 729.50M 423.90M
Short term investments 68.73M 1.94M 0.43M - -
Net receivables 33.00M 16.17M 6.12M 6.00M 23.63M
Long term debt - 0.00000M 253.11M 361.40M 78.40M
Inventory 66.89M 14.90M 482.37M - 11.64M
Accounts payable 0.29M 3.20M 4.27M 21.70M 28.11M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -1228.58900M -1227.48500M 4.01M 39.10M 486.66M
Additional paid in capital - - - - -
Common stock total equity - - - 3608.00M 3629.42M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 2.87M 0.55M 188.10M 1098.10M 0.00100M
Deferred long term asset charges - - - - -
Non current assets total 1154.40M 806.26M 472.44M 1239.70M 1137.53M
Capital lease obligations 3.64M 4.34M 0.28M 143.10M 183.34M
Long term debt total 2.85M 3.63M 253.18M 494.90M 296.53M
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 -360.85300M 336.43M -87.43700M -222.20000M -87.43700M
Change to liabilities -2.67000M 13.46M 100.25M -3.40000M -12.00000M
Total cashflows from investing activities -360.85300M 336.43M -151.09100M -222.20000M -61.40000M
Net borrowings 86.50M -255.10200M -123.14500M -70.10000M 128.80M
Total cash from financing activities 351.71M -292.17000M 110.55M 245.80M 119.40M
Change to operating activities -6.58900M -2.01700M -1.78300M 1.40M 0.70M
Net income 57.10M 107.26M -95.78700M -2.80000M -22.60000M
Change in cash -8.77700M 45.86M -17.88100M 0.40M 7.60M
Begin period cash flow 57.55M 11.69M 29.57M 29.20M -
End period cash flow 48.78M 57.55M 11.69M 29.60M 29.20M
Total cash from operating activities 0.36M 107.26M 22.66M -23.20000M -50.40000M
Issuance of capital stock 163.59M - 275.64M 350.00M -
Depreciation 2.12M 0.52M 0.52M 0.52M 0.52M
Other cashflows from investing activities -360.85300M 0.86M -14.58400M 5.30M 0.70M
Dividends paid -36.06200M -34.83200M -36.69900M -8.90000M 8.91M
Change to inventory - - - - -
Change to account receivables 0.34M -7.65300M -5.15100M -5.40000M -0.70000M
Sale purchase of stock 365.00M -1.53800M -5.24100M -16.00000M 0.00000M
Other cashflows from financing activities 137.69M 428.70M 153.50M 336.40M -9.40000M
Change to netincome -50.32600M -81.73800M 17.69M -20.40000M -20.60000M
Capital expenditures 33.70M 3.34M 3.12M 227.50M 0.00000M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital - 0.00000M 11.00M 0.20M 0.50M
Stock based compensation - - - - -
Other non cash items - -107.26200M 89.99M 2.80M -
Free cash flow 33.70M 103.92M 3.12M -227.50000M -

Fundamentals

  • Previous Close 6.98
  • Market Cap2507.13M
  • Volume582219
  • P/E Ratio32.68
  • Dividend Yield1.67%
  • EBITDA22.43M
  • Revenue TTM82.13M
  • Revenue Per Share TTM0.24
  • Gross Profit TTM 62.48M
  • Diluted EPS TTM0.22

Peer Comparison

Sector: Real Estate Industry: REIT - Diversified

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)
HMC
Home Consortium Ltd		 0.22 3.15% 7.20 32.68 14.18 27.81 2.21 28.03 19.27
SGP
Stockland Corporation Ltd		 0.07 1.61% 4.72 47.30 14.37 4.11 1.08 6.02 41.24
GPT
GPT Group		 0.10 2.46% 4.37 - 13.24 8.83 0.75 14.32 -715.936
MGR
Mirvac Group		 0.06 2.63% 2.15 - 5.72 3.69 0.86 5.80 -37.1471
CLW
Charter Hall Long WALE REIT		 0.08 2.28% 3.59 - 14.35 37.45 0.69 20.88 -8.8936

Reports Covered

Stock Research & News

View All

Profile

HMC Capital Limited, together with its subsidiaries, owns and manages real estate focused funds in Australia. It invests in high conviction and scalable real asset on behalf of individuals, large institutions, and super funds. The company was formerly known as Home Consortium Limited. HMC Capital Limited was incorporated in 2009 and is headquartered in Sydney, Australia.

Home Consortium Ltd

1 Macquarie Place, Sydney, NSW, Australia, 2000

Key Executives

Name Title Year Born
Mr. David Di Pilla MD, Group CEO & Director NA
Mr. William McMicking Group Chief Financial Officer NA
Mr. Sid Sharma Group Chief Operating Officer NA
Mr. Jamie Sun Group Corp. Fin. Mang. NA
Mr. Misha Mohl Group Head of Strategy & Investor Relations NA
Mr. Andrew Selim Group Gen. Counsel & Company Sec. NA
Mr. John Frey Corp. Communications Counsel NA
Ms. Sandra Francis HR Director NA
Mr. Nicholas Harris Head of Fund Management NA
Mr. Gavin Mullett Managing Director - HMC Capital Partners 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.