Elders Ltd
ASX:ELD

Watchlist Manager
Elders Ltd Logo
Elders Ltd
ASX:ELD
Watchlist
Price: 7.33 AUD 0.41% Market Closed
Market Cap: 1.6B AUD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-7%
5Y
+53%
10Y
+113%
Operating Income
+
3Y
-42%
5Y
+14%
10Y
+239%
Net Income
+
3Y
-69%
5Y
-59%
10Y
+31%

Earnings Waterfall
Elders Ltd

Revenue
3.2B AUD
Cost of Revenue
-2.5B AUD
Gross Profit
670.1m AUD
Operating Expenses
-543.8m AUD
Operating Income
126.3m AUD
Other Expenses
-76m AUD
Net Income
50.3m AUD

Income Statement
Elders Ltd

Rotate your device to view
Income Statement
Currency: AUD
Jun-2001 Dec-2001 Jun-2002 Dec-2002 Jun-2003 Dec-2003 Jun-2004 Dec-2004 Jun-2005 Dec-2005 Jun-2006 Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Mar-2010 Sep-2010 Mar-2011 Sep-2011 Mar-2012 Sep-2012 Mar-2013 Sep-2013 Mar-2014 Sep-2014 Mar-2015 Sep-2015 Mar-2016 Sep-2016 Mar-2017 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023 Mar-2024 Sep-2024 Mar-2025 Sep-2025
Revenue
Interest Expense
44
37
34
32
33
33
27
28
45
59
59
52
50
56
72
0
0
58
0
42
0
31
0
26
0
16
0
9
0
7
0
6
0
6
2
7
9
8
8
8
7
8
15
22
26
31
30
27
Revenue
5 784
N/A
6 697
+16%
6 776
+1%
4 624
-32%
2 768
-40%
2 900
+5%
2 724
-6%
2 920
+7%
3 194
+9%
3 396
+6%
3 356
-1%
3 094
-8%
3 091
0%
3 016
-2%
3 275
+9%
3 086
-6%
1 025
-67%
2 069
+102%
1 979
-4%
2 263
+14%
2 077
-8%
2 158
+4%
1 609
-25%
1 657
+3%
1 397
-16%
1 432
+2%
1 429
0%
1 502
+5%
1 617
+8%
1 519
-6%
1 511
-1%
1 583
+5%
1 598
+1%
1 599
+0%
1 583
-1%
1 626
+3%
1 793
+10%
2 093
+17%
2 268
+8%
2 549
+12%
2 963
+16%
3 445
+16%
3 588
+4%
3 321
-7%
3 006
-10%
3 131
+4%
3 203
+2%
3 202
0%
Gross Profit
Cost of Revenue
(5 684)
(6 597)
(6 296)
(4 320)
(1 891)
(2 457)
(2 053)
(2 165)
(2 429)
(2 579)
(2 496)
(2 197)
(2 278)
(2 149)
(2 426)
(2 334)
(793)
(1 619)
(1 556)
(1 817)
(1 657)
(1 724)
(1 261)
(1 333)
(1 190)
(1 153)
(1 142)
(1 204)
(1 313)
(1 212)
(1 189)
(1 250)
(1 255)
(1 252)
(1 238)
(1 280)
(1 417)
(1 662)
(1 803)
(2 031)
(2 362)
(2 805)
(2 967)
(2 717)
(2 423)
(2 508)
(2 541)
(2 532)
Gross Profit
100
N/A
101
+0%
480
+377%
304
-37%
877
+189%
444
-49%
671
+51%
756
+13%
766
+1%
817
+7%
860
+5%
897
+4%
813
-9%
867
+7%
849
-2%
713
-16%
232
-67%
450
+94%
424
-6%
447
+5%
421
-6%
434
+3%
349
-20%
324
-7%
207
-36%
278
+34%
287
+3%
298
+4%
304
+2%
307
+1%
322
+5%
332
+3%
343
+3%
347
+1%
344
-1%
346
+0%
377
+9%
430
+14%
465
+8%
518
+11%
601
+16%
640
+6%
620
-3%
605
-3%
583
-4%
623
+7%
662
+6%
670
+1%
Operating Income
Operating Expenses
0
0
(286)
(275)
(705)
(302)
(605)
(679)
(852)
(778)
(770)
(823)
(742)
(761)
(791)
(619)
(229)
(460)
(418)
(425)
(396)
(426)
(390)
(376)
(229)
(251)
(252)
(261)
(260)
(254)
(249)
(267)
(223)
(281)
(294)
(278)
(293)
(319)
(339)
(364)
(389)
(422)
(438)
(449)
(483)
(514)
(527)
(544)
Selling, General & Administrative
0
0
(324)
(212)
0
(223)
(588)
(566)
(628)
(666)
(724)
0
(724)
(379)
(803)
(546)
(247)
(487)
(430)
(439)
(414)
(441)
(385)
(378)
(229)
(251)
(252)
(254)
(256)
(252)
(252)
(267)
(276)
(280)
(287)
(275)
(291)
(318)
(333)
(363)
(389)
(421)
(450)
(448)
(472)
(510)
(523)
(541)
Depreciation & Amortization
0
0
(32)
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
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
0
70
(63)
(705)
(79)
(18)
(113)
(224)
(112)
(46)
(823)
(18)
(382)
11
(73)
18
27
11
14
19
15
(5)
2
0
0
(1)
(7)
(4)
(2)
2
(1)
53
(1)
(7)
(3)
(3)
(1)
(5)
(1)
(1)
(1)
12
(1)
(11)
(5)
(4)
(3)
Operating Income
100
N/A
100
+0%
194
+93%
29
-85%
172
+499%
142
-17%
65
-54%
77
+19%
(86)
N/A
38
N/A
90
+134%
75
-17%
71
-5%
107
+51%
57
-47%
133
+132%
3
-98%
(10)
N/A
5
N/A
22
+298%
25
+16%
8
-67%
(42)
N/A
(51)
-24%
(21)
+58%
27
N/A
35
+30%
37
+7%
43
+16%
53
+23%
72
+36%
65
-10%
120
+86%
67
-45%
50
-25%
68
+35%
83
+23%
111
+33%
127
+14%
155
+22%
212
+37%
218
+3%
182
-16%
155
-15%
101
-35%
109
+8%
135
+24%
126
-7%
Pre-Tax Income
Interest Income Expense
4
23
(115)
3
8
(1)
8
9
1
5
21
6
17
7
29
7
(10)
12
(34)
(43)
(27)
18
0
(9)
(11)
(17)
(20)
(8)
(5)
(6)
(7)
1
1
1
(1)
(1)
(2)
(4)
2
3
6
27
(4)
(8)
(11)
(17)
(17)
(13)
Non-Reccuring Items
0
0
0
0
(32)
(44)
(44)
0
(32)
0
0
0
0
(1)
0
(234)
(131)
(164)
73
(80)
(72)
(80)
(126)
(188)
(129)
4
0
(2)
(3)
(1)
0
53
0
(6)
(1)
(6)
(4)
(3)
(0)
0
0
(7)
0
(8)
(4)
(24)
(27)
(42)
Gain/Loss on Disposition of Assets
0
0
0
0
0
11
13
86
272
7
7
6
6
(12)
(2)
12
0
(1)
(2)
(4)
(3)
0
0
26
0
0
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
(5)
(14)
(6)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
105
N/A
123
+18%
79
-36%
32
-60%
147
+365%
108
-27%
42
-61%
172
+309%
154
-10%
51
-67%
118
+133%
86
-27%
94
+9%
102
+8%
83
-18%
(82)
N/A
(138)
-67%
(163)
-19%
43
N/A
(106)
N/A
(78)
+26%
(54)
+31%
(167)
-209%
(227)
-36%
(176)
+22%
8
N/A
15
+85%
27
+85%
36
+32%
46
+28%
65
+43%
119
+82%
121
+2%
62
-49%
48
-22%
60
+26%
77
+27%
104
+35%
128
+23%
158
+23%
218
+38%
238
+9%
179
-25%
139
-22%
86
-38%
68
-21%
92
+35%
72
-22%
Net Income
Tax Provision
(18)
(19)
(14)
(4)
(39)
(34)
(12)
(56)
(51)
(14)
(21)
(16)
(12)
(1)
(8)
7
3
(9)
(21)
12
39
33
(50)
(66)
(10)
15
13
13
14
19
14
(4)
2
19
16
17
23
21
14
(4)
(40)
(68)
(51)
(33)
(19)
(18)
(19)
(17)
Income from Continuing Operations
87
104
65
28
109
74
30
116
103
37
96
71
82
101
76
(75)
(135)
(172)
22
(94)
(39)
(21)
(217)
(293)
(186)
23
28
40
49
65
79
115
122
81
64
78
100
125
142
154
178
170
128
106
67
50
72
55
Income to Minority Interest
(7)
(4)
(3)
(3)
(7)
(6)
(6)
(6)
(12)
(15)
(9)
(5)
(3)
(7)
(10)
(5)
(3)
(5)
(5)
(4)
(3)
(3)
(4)
(3)
(2)
(2)
(2)
(2)
(2)
(3)
(3)
(3)
(3)
(2)
(2)
(2)
(2)
(2)
(3)
(4)
(5)
(7)
(8)
(5)
(3)
(5)
(5)
(5)
Net Income (Common)
80
N/A
100
+24%
62
-37%
25
-60%
102
+310%
67
-34%
24
-65%
109
+359%
91
-17%
22
-76%
87
+299%
89
+2%
101
+13%
100
-1%
36
-64%
(320)
N/A
(166)
+48%
(218)
-31%
(66)
+70%
(395)
-496%
(334)
+16%
(61)
+82%
(411)
-578%
(505)
-23%
(212)
+58%
3
N/A
29
+867%
38
+32%
47
+23%
52
+10%
65
+27%
116
+78%
119
+3%
72
-40%
58
-20%
69
+20%
94
+36%
123
+31%
139
+13%
150
+8%
173
+15%
163
-6%
121
-26%
101
-16%
64
-37%
45
-29%
67
+49%
50
-25%
EPS (Diluted)
8.69
N/A
12.92
+49%
8.12
-37%
3.27
-60%
12.77
+291%
8.3
-35%
2.88
-65%
13.32
+363%
9.89
-26%
2.35
-76%
9.21
+292%
8.2
-11%
9.41
+15%
9.89
+5%
3.53
-64%
-32.35
N/A
-3.29
+90%
-4.09
-24%
-1.18
+71%
-7.06
-498%
-2.33
+67%
-1.08
+54%
-7.43
-588%
-9
-21%
-4.4
+51%
0.02
N/A
0.18
+800%
0.31
+72%
0.37
+19%
0.47
+27%
0.54
+15%
0.96
+78%
1
+4%
0.59
-41%
0.48
-19%
0.56
+17%
0.6
+7%
0.79
+32%
0.89
+13%
0.96
+8%
1.1
+15%
1.02
-7%
0.77
-25%
0.63
-18%
0.4
-37%
0.28
-30%
0.37
+32%
0.27
-27%

See Also

Summary
ELD intrinsic value, competitors valuation, and company profile.
DCF Valuation
ELD stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ELD stock valuation using valuation multiples.
Wall Street Estimates
ELD 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
ELD 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
Follow us
Join more than 308,200+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 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.