First Time Loading...

Brickworks Ltd
ASX:BKW

Watchlist Manager
Brickworks Ltd Logo
Brickworks Ltd
ASX:BKW
Watchlist
Price: 26.56 AUD 0.57% Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.1B
-3%
Revenue
Growth Rates:
1 Year
+0%
3 Years
+23%
5 Years
+35%
7 Years
+40%
10 Years
+84%
39.5m
+15%
Operating Income
Growth Rates:
1 Year
-15%
3 Years
+4%
5 Years
-50%
7 Years
-57%
10 Years
-58%
-11.8m
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Brickworks Ltd

Revenue
1.1B AUD
Cost of Revenue
-784.8m AUD
Gross Profit
359.8m AUD
Operating Expenses
-320.3m AUD
Operating Income
39.5m AUD
Other Expenses
-51.3m AUD
Net Income
-11.8m AUD

Income Statement
Brickworks Ltd

Rotate your device to view
Income Statement
Currency: AUD
Jun-2003 Dec-2003 Jun-2004 Dec-2004 Jan-2006 Jul-2006 Jan-2007 Jul-2007 Jan-2008 Jul-2008 Jan-2009 Jul-2009 Jan-2010 Jul-2010 Jan-2011 Jul-2011 Jan-2012 Jul-2012 Jan-2013 Jul-2013 Jan-2014 Jul-2014 Jan-2015 Jul-2015 Jan-2016 Jul-2016 Jan-2017 Jul-2017 Jan-2018 Jul-2018 Jan-2019 Jul-2019 Jan-2020 Jul-2020 Jan-2021 Jul-2021 Jan-2022 Jul-2022 Jan-2023 Jul-2023 Jan-2024
Revenue
Revenue
181
N/A
335
+85%
486
+45%
489
+1%
259
-47%
532
+106%
537
+1%
559
+4%
570
+2%
554
-3%
527
-5%
594
+13%
664
+12%
657
-1%
665
+1%
636
-4%
579
-9%
557
-4%
597
+7%
607
+2%
621
+2%
644
+4%
694
+8%
724
+4%
734
+1%
751
+2%
820
+9%
842
+3%
790
-6%
785
-1%
850
+8%
919
+8%
925
+1%
950
+3%
933
-2%
851
-9%
934
+10%
1 093
+17%
1 142
+4%
1 181
+3%
1 145
-3%
Gross Profit
Cost of Revenue
(108)
(203)
(298)
(298)
(160)
(323)
(327)
(345)
(368)
(367)
(358)
(429)
(484)
(464)
(456)
(453)
(422)
(405)
(423)
(419)
(429)
(465)
(488)
(514)
(519)
(519)
(531)
(559)
(546)
(534)
(573)
(624)
(665)
(677)
(657)
(595)
(637)
(740)
(771)
(815)
(785)
Gross Profit
74
N/A
132
+79%
189
+43%
191
+1%
99
-48%
209
+111%
210
+1%
214
+2%
202
-5%
187
-7%
168
-10%
164
-3%
180
+10%
192
+7%
209
+9%
183
-13%
157
-14%
152
-4%
174
+15%
187
+8%
192
+3%
180
-7%
206
+15%
210
+2%
215
+3%
232
+8%
289
+24%
283
-2%
244
-14%
251
+3%
277
+10%
295
+6%
260
-12%
273
+5%
276
+1%
256
-7%
297
+16%
353
+19%
371
+5%
367
-1%
360
-2%
Operating Income
Operating Expenses
(29)
25
(10)
(102)
(53)
(95)
(99)
(99)
(103)
(128)
(137)
(184)
(141)
(132)
(138)
(132)
(135)
(184)
(186)
(128)
(97)
(148)
(131)
(163)
(168)
(173)
(197)
(185)
(200)
(196)
(198)
(213)
(226)
(236)
(238)
(229)
(263)
(304)
(325)
(332)
(320)
Selling, General & Administrative
(43)
(71)
(100)
(102)
(51)
(105)
(110)
(113)
(114)
(119)
(122)
(117)
(119)
(129)
(136)
(137)
(132)
(127)
(130)
(106)
(81)
(140)
(117)
(150)
(155)
(162)
(167)
(172)
(176)
(183)
(192)
(202)
(213)
(215)
(215)
(210)
(240)
(282)
(295)
(305)
(297)
Other Operating Expenses
15
96
91
0
(2)
10
11
14
11
(9)
(16)
(67)
(23)
(2)
(2)
6
(2)
(57)
(56)
(22)
(16)
(8)
(15)
(13)
(13)
(12)
(30)
(13)
(24)
(14)
(7)
(11)
(13)
(21)
(23)
(19)
(22)
(22)
(29)
(28)
(24)
Operating Income
45
N/A
156
+247%
179
+15%
90
-50%
46
-49%
114
+148%
111
-3%
115
+3%
99
-14%
59
-40%
31
-47%
(20)
N/A
39
N/A
61
+57%
71
+16%
51
-28%
23
-56%
(33)
N/A
(12)
+62%
60
N/A
95
+58%
32
-67%
75
+135%
47
-37%
48
+2%
59
+23%
91
+55%
97
+7%
45
-54%
55
+23%
79
+43%
82
+4%
34
-58%
37
+7%
38
+3%
27
-28%
34
+24%
49
+45%
47
-5%
34
-27%
40
+15%
Pre-Tax Income
Interest Income Expense
30
13
11
23
1
2
3
21
40
38
399
435
84
61
148
147
71
62
55
65
64
68
86
70
91
121
115
161
194
187
225
177
123
449
468
322
387
610
699
338
(52)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
34
0
2
(2)
(10)
(9)
(28)
(23)
(2)
(4)
(43)
(67)
24
(50)
(20)
(3)
(72)
(55)
(14)
(5)
(8)
35
31
(21)
(97)
(96)
(21)
701
617
108
140
(87)
Total Other Income
0
0
0
0
(0)
0
0
0
0
0
(2)
(0)
1
0
0
0
(2)
0
0
0
0
(1)
0
0
(2)
0
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
75
N/A
169
+124%
190
+13%
113
-41%
47
-59%
116
+148%
114
-2%
136
+20%
139
+2%
131
-5%
430
+228%
416
-3%
121
-71%
112
-7%
209
+88%
171
-19%
70
-59%
27
-61%
38
+41%
83
+117%
92
+11%
124
+34%
111
-10%
97
-13%
135
+40%
108
-20%
152
+41%
244
+60%
234
-4%
235
+0%
339
+44%
291
-14%
137
-53%
390
+185%
410
+5%
329
-20%
1 121
+241%
1 277
+14%
854
-33%
512
-40%
(100)
N/A
Net Income
Tax Provision
(3)
(24)
(33)
(21)
(1)
(14)
(21)
(28)
(28)
(30)
(114)
(111)
18
27
(42)
(28)
9
16
7
3
(7)
(21)
(22)
(19)
(23)
(29)
(47)
(58)
(53)
(56)
(110)
(94)
(23)
(75)
(89)
(86)
(374)
(407)
(204)
(107)
92
Income from Continuing Operations
73
145
157
92
46
102
93
108
111
102
317
305
138
139
168
143
80
43
45
85
85
103
89
78
113
78
105
186
181
179
228
197
114
315
322
243
747
870
650
405
(8)
Net Income (Common)
73
N/A
145
+99%
151
+4%
86
-43%
46
-46%
102
+122%
93
-9%
108
+16%
111
+3%
102
-9%
317
+212%
305
-4%
138
-55%
139
+1%
168
+21%
143
-15%
80
-44%
43
-46%
45
+5%
85
+88%
85
+0%
103
+20%
89
-14%
78
-12%
113
+44%
78
-31%
105
+35%
186
+77%
179
-4%
175
-2%
193
+10%
155
-20%
98
-36%
298
+203%
311
+4%
239
-23%
744
+211%
854
+15%
628
-27%
395
-37%
(12)
N/A
EPS (Diluted)
0.55
N/A
1
+82%
0.96
-4%
0.64
-33%
0.35
-45%
0.63
+80%
0.7
+11%
0.68
-3%
0.83
+22%
0.62
-25%
2.15
+247%
2.29
+7%
0.98
-57%
0.99
+1%
1.15
+16%
0.96
-17%
0.54
-44%
0.3
-44%
0.31
+3%
0.58
+87%
0.58
N/A
0.69
+19%
0.6
-13%
0.53
-12%
0.76
+43%
0.53
-30%
0.71
+34%
1.25
+76%
1.21
-3%
1.17
-3%
1.29
+10%
1.03
-20%
0.65
-37%
1.98
+205%
2.06
+4%
1.57
-24%
4.9
+212%
5.61
+14%
4.11
-27%
2.58
-37%
-0.07
N/A

See Also

Summary
BKW intrinsic value, competitors valuation, and company profile.
DCF Valuation
BKW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BKW stock valuation using valuation multiples.
Wall Street Estimates
BKW 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
BKW 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 133,500+ 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.