First Time Loading...

AUB Group Ltd
ASX:AUB

Watchlist Manager
AUB Group Ltd Logo
AUB Group Ltd
ASX:AUB
Watchlist
Price: 28.47 AUD 0.96% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

964.9m
+22%
Revenue
Growth Rates:
1 Year
+98%
3 Years
+216%
5 Years
+267%
7 Years
+326%
10 Years
+506%
164.9m
+26%
Operating Income
Growth Rates:
1 Year
+251%
3 Years
+221%
5 Years
+352%
7 Years
+343%
10 Years
+475%
118m
+81%
Net Income
Growth Rates:
1 Year
+121%
3 Years
+120%
5 Years
+177%
7 Years
+286%
10 Years
+300%

Earnings Waterfall
AUB Group Ltd

Revenue
964.9m AUD
Cost of Revenue
-25.9m AUD
Gross Profit
939m AUD
Operating Expenses
-774.1m AUD
Operating Income
164.9m AUD
Other Expenses
-46.9m AUD
Net Income
118m AUD

Income Statement
AUB Group Ltd

Rotate your device to view
Income Statement
Currency: AUD
Jun-2006 Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023
Revenue
Revenue
53
N/A
56
+6%
64
+14%
68
+6%
71
+4%
76
+7%
83
+9%
87
+5%
91
+5%
94
+3%
98
+5%
102
+4%
107
+5%
129
+20%
149
+15%
159
+7%
179
+12%
185
+4%
197
+6%
204
+4%
211
+3%
227
+8%
240
+6%
245
+2%
248
+1%
263
+6%
280
+6%
298
+7%
306
+2%
305
0%
314
+3%
322
+2%
334
+4%
488
+46%
792
+62%
965
+22%
Gross Profit
Cost of Revenue
(6)
(4)
(3)
(4)
(4)
(5)
(5)
(5)
(5)
(5)
(6)
(6)
(5)
(6)
(7)
(9)
(10)
(11)
(12)
(12)
(12)
(12)
(12)
(13)
(13)
(14)
(12)
(11)
(12)
(8)
(14)
(17)
(18)
(24)
(26)
(26)
Gross Profit
47
N/A
52
+10%
61
+18%
64
+6%
67
+4%
71
+6%
78
+9%
82
+5%
86
+5%
88
+3%
92
+5%
97
+5%
102
+5%
123
+20%
139
+13%
150
+8%
169
+12%
174
+3%
185
+6%
192
+4%
198
+3%
215
+8%
228
+6%
232
+2%
235
+1%
249
+6%
267
+7%
287
+7%
294
+2%
297
+1%
300
+1%
305
+2%
316
+3%
463
+47%
766
+65%
939
+23%
Operating Income
Operating Expenses
(41)
(45)
(53)
(56)
(58)
(62)
(67)
(69)
(71)
(73)
(74)
(77)
(80)
(96)
(111)
(121)
(134)
(143)
(152)
(158)
(166)
(178)
(190)
(193)
(197)
(213)
(233)
(246)
(244)
(245)
(246)
(253)
(265)
(417)
(635)
(774)
Selling, General & Administrative
(35)
(39)
(41)
(43)
(47)
(50)
(53)
(55)
(57)
(58)
(61)
(63)
(67)
(77)
(94)
(104)
(115)
(123)
(131)
(139)
(142)
(152)
(172)
(182)
(182)
(194)
(210)
(213)
(207)
(208)
(211)
(213)
(236)
(376)
(556)
(683)
Depreciation & Amortization
(3)
(3)
(3)
(3)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(5)
(5)
(6)
(6)
(6)
(6)
(6)
(6)
(7)
(7)
(7)
(7)
(8)
(11)
(18)
(21)
(22)
(21)
(25)
(20)
(39)
(54)
(70)
Other Operating Expenses
(2)
(4)
(10)
(9)
(8)
(8)
(9)
(9)
(11)
(10)
(10)
(10)
(10)
(14)
(12)
(12)
(14)
(14)
(15)
(14)
(17)
(19)
(10)
(4)
(8)
(11)
(12)
(15)
(16)
(15)
(13)
(15)
(9)
(2)
(25)
(21)
Operating Income
6
N/A
6
+2%
7
+16%
9
+24%
9
+1%
9
-1%
11
+22%
13
+21%
15
+10%
15
+6%
18
+18%
20
+8%
22
+11%
27
+24%
30
+11%
29
-5%
34
+19%
31
-8%
33
+7%
34
+1%
33
-3%
37
+14%
38
+2%
39
+3%
38
-3%
36
-4%
35
-5%
41
+19%
49
+20%
51
+4%
55
+6%
52
-4%
51
-3%
47
-8%
131
+179%
165
+26%
Pre-Tax Income
Interest Income Expense
6
7
7
9
11
12
12
11
12
14
14
15
16
15
16
17
17
15
16
16
18
18
21
23
25
24
28
27
25
25
24
29
31
19
(17)
(22)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
13
13
0
3
7
4
16
10
(5)
(4)
4
5
3
(1)
(10)
(8)
0
23
30
40
48
36
80
Gain/Loss on Disposition of Assets
9
6
1
0
0
1
0
1
1
0
0
0
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(0)
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
(9)
(23)
(33)
Pre-Tax Income
21
N/A
18
-14%
15
-17%
18
+18%
20
+13%
22
+6%
23
+9%
25
+6%
27
+10%
30
+9%
32
+8%
35
+8%
37
+7%
54
+45%
59
+8%
46
-21%
54
+16%
54
-1%
54
+0%
66
+23%
61
-8%
50
-17%
54
+8%
67
+23%
68
+2%
64
-6%
62
-3%
58
-6%
67
+15%
77
+15%
102
+33%
111
+9%
122
+10%
105
-14%
127
+21%
190
+49%
Net Income
Tax Provision
(3)
(2)
(2)
(3)
(4)
(4)
(5)
(6)
(6)
(7)
(7)
(7)
(8)
(10)
(11)
(10)
(12)
(10)
(11)
(13)
(12)
(11)
(11)
(12)
(13)
(13)
(13)
(14)
(11)
(11)
(18)
(19)
(22)
(29)
(35)
(41)
Income from Continuing Operations
18
16
13
15
16
17
19
19
21
23
25
28
30
44
48
36
42
43
43
53
49
39
43
54
55
51
49
44
56
65
84
92
100
75
92
148
Income to Minority Interest
(0)
(0)
(1)
(1)
(2)
(2)
(3)
(3)
(3)
(3)
(4)
(4)
(4)
(5)
(6)
(7)
(8)
(7)
(8)
(8)
(7)
(8)
(10)
(10)
(8)
(8)
(1)
1
(9)
(12)
(13)
(15)
(19)
(22)
(26)
(30)
Net Income (Common)
18
N/A
16
-14%
13
-19%
14
+10%
14
+4%
15
+6%
16
+5%
16
+3%
18
+11%
20
+8%
21
+9%
24
+12%
26
+7%
39
+52%
41
+6%
30
-28%
35
+18%
36
+3%
35
-3%
45
+28%
42
-6%
31
-27%
33
+8%
44
+34%
47
+5%
43
-8%
48
+14%
45
-7%
47
+4%
54
+14%
71
+32%
76
+8%
81
+6%
53
-34%
65
+22%
118
+81%
EPS (Diluted)
0.36
N/A
0.3
-17%
0.24
-20%
0.26
+8%
0.28
+8%
0.3
+7%
0.31
+3%
0.32
+3%
0.35
+9%
0.37
+6%
0.38
+3%
0.42
+11%
0.45
+7%
0.68
+51%
0.71
+4%
0.49
-31%
0.57
+16%
0.58
+2%
0.56
-3%
0.71
+27%
0.64
-10%
0.47
-27%
0.5
+6%
0.69
+38%
0.7
+1%
0.65
-7%
0.68
+5%
0.61
-10%
0.62
+2%
0.71
+15%
0.93
+31%
1.01
+9%
1.05
+4%
0.53
-50%
0.65
+23%
1.08
+66%

See Also

Summary
AUB intrinsic value, competitors valuation, and company profile.
DCF Valuation
AUB stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AUB stock valuation using valuation multiples.
Wall Street Estimates
AUB price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AUB stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.