Create Free Account

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

Resimac Group Ltd

Financial Services AU RMC

1.0AUD
0.01(1.52%)

Last update at 2024-05-02T05:20:00Z

Day Range

0.981.01
LowHigh

52 Week Range

0.811.19
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 95.39M 143.46M 152.08M 80.28M 63.94M
Minority interest -0.01300M - -0.24900M 0.19M 0.19M
Net income 66.45M 102.15M 107.56M 55.91M 55.91M
Selling general administrative 51.23M 45.27M 37.49M 35.89M 37.66M
Selling and marketing expenses 5.04M 6.48M 4.80M 3.28M 9.02M
Gross profit 192.50M 251.82M 242.33M 466.30M 462.42M
Reconciled depreciation 2.42M 2.46M 3.09M 2.95M 1.26M
Ebit 92.95M 141.00M 148.73M 372.35M 391.32M
Ebitda 95.37M 143.46M 151.83M 375.31M 392.58M
Depreciation and amortization 2.42M 2.46M 3.09M 2.95M 1.26M
Non operating income net other - - - - -
Operating income 92.95M 141.00M 148.73M 367.97M 391.32M
Other operating expenses 117.91M 119.91M 105.87M 98.33M 694.68M
Interest expense 679.62M 252.62M 224.89M 270.68M 327.38M
Tax provision 28.93M 41.31M 44.27M 24.27M 16.76M
Interest income 902.13M 490.69M 467.64M 0.62M 0.97M
Net interest income 222.51M 238.08M 242.74M -270.06200M 117.85M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 28.93M 41.31M 44.27M 24.27M 16.76M
Total revenue 192.50M 251.82M 242.33M 181.06M -328.60700M
Total operating expenses 117.91M 119.91M 105.87M 98.33M 96.35M
Cost of revenue 713.68M 292.63M 259.56M -285.24600M -791.02400M
Total other income expense net 95.39M 143.46M 152.08M -21.35400M -327.38000M
Discontinued operations - - - - -
Net income from continuing ops 66.46M 102.15M 107.81M 56.01M 47.19M
Net income applicable to common shares 66.45M 102.15M 107.56M 55.91M 47.19M
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 14942.04M 16737.17M 14645.17M 13026.69M 10716.46M
Intangible assets 0.95M 0.07M 0.14M 1.46M 1.46M
Earning assets - - - - -
Other current assets 2.60M 15736.60M 13965.31M 11.88M 14.94M
Total liab 14526.66M 16359.10M 14324.03M 12785.00M 10520.33M
Total stockholder equity 415.27M 378.07M 321.14M 241.49M 196.12M
Deferred long term liab - - - - -
Other current liab -14497.91100M 25.57M -14217.67000M 5.75M 7.03M
Common stock 173.53M 176.48M 181.68M 181.90M 180.55M
Capital stock 173.53M 176.48M 181.68M 181.90M 180.55M
Retained earnings 322.87M 288.60M 219.13M 128.69M 84.31M
Other liab 9.96M 14.45M 16.02M 22.65M 25.83M
Good will 28.38M 27.43M 27.43M 27.43M 23.46M
Other assets 13819.60M 15766.01M 13985.23M 4.34M 3.91M
Cash 1085.42M 932.78M 619.81M 365.99M 224.79M
Cash and equivalents - - - - -
Total current liabilities 14497.91M 16329.61M 14217.67M 2983.10M 2447.53M
Current deferred revenue - - - -9742.78000M 11.56M
Net debt 13395.02M 15366.77M 13563.32M 12328.25M 10225.83M
Short term debt 14480.44M 16299.55M 14183.13M 12694.24M 2403.64M
Short long term debt 14487.29M 16299.55M 14183.13M 2917.69M 2403.64M
Short long term debt total 14480.44M 16299.55M 14183.13M 12694.24M 10450.62M
Other stockholder equity -496.40300M -465.07500M -400.80600M -310.58900M -68.73800M
Property plant equipment 8.64M 10.89M 12.56M 14.47M 2.11M
Total current assets 1085.42M 932.78M 619.81M 3320.51M 2688.92M
Long term investments 20.59M 23.48M 15.08M 6.92M 4.86M
Net tangible assets 386.89M 350.57M 293.57M 212.60M 172.67M
Short term investments 8.00M 0.26M 0.26M 0.26M 0.26M
Net receivables 11.59M 5.66M 4.58M 5.97M 3.49M
Long term debt 9912.68M 11564.80M 10486.28M 12685.62M 10450.62M
Inventory - -15742.26500M -13969.89100M 2936.41M 2445.44M
Accounts payable 17.47M 30.06M 34.54M 25.89M 25.29M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -81.13000M -87.00700M -79.66700M -69.09700M -68.73800M
Additional paid in capital - - - - -
Common stock total equity - - - 181.90M 180.55M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - -1.33600M - -
Accumulated amortization - - - - -
Non currrent assets other -37.02200M -38.38300M -40.12300M 30.37M 33.71M
Deferred long term asset charges - - - - -
Non current assets total 37.02M 38.38M 40.12M 9706.18M 8027.53M
Capital lease obligations - - - 13.62M -
Long term debt total 9920.35M 11574.20M 10497.24M 12697.67M 10450.62M
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 -0.23500M -10.80500M -1.40300M -3.00000M -2.00000M
Change to liabilities -5.73700M 3.69M 6.71M -4.73700M -5.72300M
Total cashflows from investing activities -0.23500M -92.37600M -8.14500M -10.35000M -2.45600M
Net borrowings -1833.60100M 2033.44M 1590.47M 2194.22M 1721.11M
Total cash from financing activities -1864.70300M 1991.31M 1709.48M 3635.72M 1715.77M
Change to operating activities 1948.23M -1684.80900M -1573.78400M -3596.14200M -1731.75300M
Net income 66.45M 102.15M 107.56M 55.91M 47.19M
Change in cash 152.64M 312.97M 253.82M 141.20M 25.89M
Begin period cash flow 932.78M 619.81M 365.99M 224.79M 198.91M
End period cash flow 1085.42M 932.78M 619.81M 365.99M 224.79M
Total cash from operating activities 2017.37M -1585.43400M -1447.46100M -3483.86900M -1688.41800M
Issuance of capital stock 0.68M 0.17M 0.17M 0.33M -
Depreciation 2.40M 2.42M 2.70M 2.57M 1.26M
Other cashflows from investing activities -0.05900M 0.80M -0.00200M -2.40800M -0.00600M
Dividends paid 32.17M 30.89M 16.17M 9.95M 4.39M
Change to inventory - - - - -
Change to account receivables -9.30800M -1.11200M -0.35800M 2.15M -3.38900M
Sale purchase of stock -5.19200M -7.92500M -1.33600M 11014.08M -0.33000M
Other cashflows from financing activities 7844.62M 14593.53M 11929.50M -2.09000M 8747.88M
Change to netincome 6.92M -7.75100M 3.43M 30.11M -10.50600M
Capital expenditures 0.18M 0.53M 0.20M 0.28M 2.46M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 2688.41M -1340.21800M -1235.55600M -3257.52700M -1734.74600M
Stock based compensation 0.83M 0.79M 0.79M 0.58M 0.04M
Other non cash items 1947.69M -1690.78700M -1558.50700M -3542.92600M -3.56388M
Free cash flow 2017.19M -1585.96700M -1447.66100M -3484.14800M -1690.87400M

Fundamentals

  • Previous Close 0.98
  • Market Cap400.00M
  • Volume69205
  • P/E Ratio8.33
  • Dividend Yield11.68%
  • EBITDA-
  • Revenue TTM182.20M
  • Revenue Per Share TTM0.46
  • Gross Profit TTM 179.24M
  • Diluted EPS TTM0.12

Peer Comparison

Sector: Financial Services Industry: Mortgage Finance

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)
RMC
Resimac Group Ltd		 0.01 1.52% 1.00 8.33 11.59 2.26 0.99 77.53 37.19
HGH
Heartland Group Holdings Ltd		 -0.015 1.56% 0.94 8.59 - 3.14 0.81 - -
AFG
Australian Finance Group Ltd		 0.01 0.68% 1.49 13.55 17.09 0.42 2.38 - -
N1H
N1 Holdings Ltd		 - -% 0.15 15.50 - 0.88 11.85 - -

Reports Covered

Stock Research & News

View All

Profile

Resimac Group Limited, a non-bank financial institution, provides residential mortgage and asset finance lending solutions in Australia and New Zealand. The company operates in two segments, Australian Lending Business and New Zealand Lending Business. It offers prime and specialist lending products; SME/commercial finance products; and home and car loans. The company also provides mortgage originator, trustee, lender, and mortgage manager and broker services; consumer and commercial lending; and LMI captive insurer and record lending services. In addition, it acts as a trust manager and servicer; warehouse mortgages; and an issuer of residential mortgage-backed securities. Further, the company provides warehouse mortgages and managed investment trust services. Resimac Group Ltd offers its products and services through brokers and wholesale channel primarily under the Resimac, Resimac Asset Finance, and homeloans.com.au brands. The company was formerly known as Homeloans Limited and changed its name to Resimac Group Resimac Group Limited in December 2018. Resimac Group Limited was founded in 1985 and is based in Sydney, Australia.

Resimac Group Ltd

45 Clarence Street, Sydney, NSW, Australia, 2000

Key Executives

Name Title Year Born
Mr. Scott McWilliam Chief Exec. Officer NA
Mr. Jason Azzopardi Chief Financial Officer NA
Ms. Danielle S. Corcoran Chief Operating Officer NA
Majid Muhammad Chief Information Officer NA
Andrew Marsden Chief Treasury Officer NA
Mr. Kym Carter Head of HR NA
Mr. Peter Fitzpatrick Company Sec. NA
Mr. Scott McWilliam Chief Executive Officer NA
Mr. Kym Carter Head of Human Resources NA
Mr. Peter Fitzpatrick Company Secretary 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.