Kalkine has a fully transformed New Avatar.

Nobleoak Life Ltd

Financial Services AU NOL

1.335AUD
0.06(4.30%)

Last update at 2026-03-11T04:53:00Z

Day Range

1.251.33
LowHigh

52 Week Range

1.261.66
LowHigh

Fundamentals

  • Previous Close 1.28
  • Market Cap125.47M
  • Volume21139
  • P/E Ratio27.00
  • Dividend Yield-%
  • EBITDA15.92M
  • Revenue TTM123.99M
  • Revenue Per Share TTM1.39
  • Gross Profit TTM 40.36M
  • Diluted EPS TTM0.05

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Income before tax 15.42M 13.54M 11.35M 2.60M 7.19M
Minority interest - - - - -
Net income 7.12M 9.28M 7.99M 1.69M 4.90M
Selling general administrative - 26.44M 29.91M 29.24M 24.04M
Selling and marketing expenses - - - 12.37M -
Gross profit 123.99M 50.26M - 180.59M -
Reconciled depreciation - 2.02M 1.64M 1.57M -
Ebit - 18.32M 14.30M 2.60M 9.18M
Ebitda 15.42M 20.33M - 4.17M -
Depreciation and amortization - 2.02M - 1.57M -
Non operating income net other - - - - -
Operating income 8.24M 7.33M 11.62M 2.60M 7.28M
Other operating expenses 115.74M 373.11M - 177.99M -
Interest expense - 4.78M - 0.00000M 0.00000M
Tax provision 8.30M 4.26M 3.35M 0.92M 2.29M
Interest income - 12.16M 0.28M 0.25M 0.09M
Net interest income - -4.77600M -0.28000M -0.04700M -
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 8.30M 4.26M 3.35M 0.92M 2.29M
Total revenue 123.99M 386.65M 103.50M 180.59M 63.49M
Total operating expenses 115.74M 98.21M 182.75M 177.99M -
Cost of revenue - 60.06M - - -
Total other income expense net 7.18M 6.21M - - -
Discontinued operations - - - - -
Net income from continuing ops - 9.28M 7.99M 1.69M -
Net income applicable to common shares 7.12M 9.28M 7.99M 1.69M 4.90M
Preferred stock and other adjustments - - - - -
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Total assets 567.29M 463.73M 341.55M 148.51M 108.06M
Intangible assets 2.62M - 4.56M 5.20M 1.46M
Earning assets - - - - -
Other current assets 421.72M 297.67M 73.45M 27.85M 35.88M
Total liab 478.36M 392.33M 221.72M 22.51M 23.44M
Total stockholder equity 88.94M 71.41M 119.84M 111.63M 84.62M
Deferred long term liab - - - - -
Other current liab 113.09M 121.45M 15.79M -22.50900M 24.87M
Common stock 106.35M 96.40M 95.73M 95.32M 62.45M
Capital stock - - 95.73M 95.32M -
Retained earnings -18.98200M -26.09800M 22.82M 14.83M 21.30M
Other liab - - -79.11700M -61.27800M -58.49000M
Good will 0.15M 0.15M 0.15M 0.15M -
Other assets - - 3.49M 60.21M 2.93M
Cash 85.55M 63.96M 50.41M 30.26M 31.84M
Cash and equivalents - - 50.41M 30.26M 31.84M
Total current liabilities 113.86M 122.12M 295.57M 22.51M 81.37M
Current deferred revenue - - - - -
Net debt -85.54500M -58.70300M - -29.70700M -
Short term debt 0.78M 0.67M 0.00000M 0.56M 0.00000M
Short long term debt - - - - -
Short long term debt total 4.58M 5.26M - 0.56M 0.56M
Other stockholder equity - - 1.29M 1.48M 0.87M
Property plant equipment - - 6.08M 0.66M 1.86M
Total current assets 421.72M 297.67M 237.26M 40.64M 101.81M
Long term investments - - 90.16M 41.64M -
Net tangible assets - - 115.28M 106.28M 83.16M
Short term investments - 73.54M - 27.56M -
Net receivables - - 26.33M 10.38M 14.04M
Long term debt - - - - -
Inventory - - - - -
Accounts payable - - 273.24M 21.95M 48.42M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 1.57M 1.10M - 1.48M -
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 560.24M -69.88700M - -47.65600M -
Deferred long term asset charges - - - - -
Non current assets total 567.29M 166.06M - 47.66M -
Capital lease obligations - - 5.83M 0.56M -
Long term debt total - - 5.26M 0.00000M 0.56M
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Investments - -29.86200M -108.33600M -48.83700M -8.92000M
Change to liabilities - - 0.00000M 0.00000M 0.00000M
Total cashflows from investing activities -45.59500M -29.86200M -108.80900M -53.32500M -10.37200M
Net borrowings - -0.57700M -0.89600M -0.89900M -0.82600M
Total cash from financing activities 8.44M -1.01300M -1.17600M 23.77M 14.42M
Change to operating activities - - 142.11M -2.19100M 0.61M
Net income 7.12M 9.28M 7.99M 1.69M 4.90M
Change in cash 21.59M 13.54M 20.15M -1.57900M 3.33M
Begin period cash flow 63.96M 50.41M 30.26M 31.84M -
End period cash flow 85.55M 63.96M 50.41M 30.26M 31.84M
Total cash from operating activities 58.74M 44.42M 130.14M 27.98M -0.72000M
Issuance of capital stock - - - 34.52M -
Depreciation 2.08M 2.02M 1.40M 1.49M 1.24M
Other cashflows from investing activities -45.48600M -0.25500M -108.33600M -48.83700M -8.92000M
Dividends paid - - 0.00000M -8.15700M 8.16M
Change to inventory - - - - -
Change to account receivables -27.24300M -43.36900M -14.28400M 1.99M 0.31M
Sale purchase of stock 9.50M - 0.00000M -1.64800M 15.38M
Other cashflows from financing activities -0.38600M -0.43600M -0.28000M -0.09400M -0.13400M
Change to netincome - - -7.70100M 24.70M -7.78400M
Capital expenditures 0.11M 0.40M 0.34M 4.49M 0.10M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 37.35M 11.55M -59.69800M -59.71400M -46.15200M
Stock based compensation 0.91M 0.31M - - -
Other non cash items 11.28M 21.25M - - -
Free cash flow 58.63M 44.02M 129.66M -4.48800M -

Peer Comparison

Sector: Financial Services Industry: Insurance - Life

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)
NOL
Nobleoak Life Ltd
0.06 4.30% 1.33 27.00 - 1.01 1.47 0.31
CGF
Challenger Ltd
0.08 1.06% 7.60 12.89 10.04 1.97 1.36 6.30 51.50
CVW
Clearview Wealth Ltd
- -% 0.62 63.00 15.80 0.87 1.14 1.05
CGFPD
Challenger Ltd
-0.51 0.49% 103.90 - - - -

Reports Covered

Stock Research & News

Profile

NobleOak Life Limited engages in underwriting life insurance products in Australia. It offers life, income protection, total and permanent disability, death, trauma, business expenses, and self-managed super fund insurance plans. The company sells its insurance products through direct-to-market and strategic partner channels. The company was formerly known as United Ancient Order of Druids Friendly Society of NSW and changed its name to NobleOak Life Limited in 2011. NobleOak Life Limited was founded in 1861 and is headquartered in Sydney, Australia.

Nobleoak Life Ltd

44 Market Street, Sydney, NSW, Australia, 2000

Key Executives

Name Title Year Born
Mr. Anthony R. Brown CEO & Exec. Director NA
Mr. Scott Pearson Chief Financial Officer NA
Mr. Matt Minney Head of Claims & Operations NA
Ms. Suzanne Barron BScLLB Company Sec. & GM of Legal NA
Ms. Moana Kolesi Head of Sales NA
Mr. Phil Hill Head of Underwriting NA
Mr. Matthew Wilson Chief Risk Officer NA
Ms. Tatyana Marfenko Head of Alliances NA
Mr. Hayden Jonas Chief Insurance Officer NA
Mr. Anand Sundaraj Joint Company Sec. NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.