Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

MyState Ltd
ASX:MYS

Watchlist Manager
MyState Ltd Logo
MyState Ltd
ASX:MYS
Watchlist
Price: 4.5 AUD -3.23% Market Closed
Market Cap: AU$763.6m
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

Assets
+
3Y
+89%
5Y
+151%
10Y
+274%
Liabilities
+
3Y
+90%
5Y
+152%
10Y
+284%
Equity
+
3Y
+71%
5Y
+120%
10Y
+151%

Balance Sheet Decomposition
MyState Ltd

Balance Sheet
MyState Ltd

Rotate your device to view
Balance Sheet
Currency: AUD
Jun-2006 Jun-2007 Jun-2008 Jun-2009 Jun-2010 Jun-2011 Jun-2012 Jun-2013 Jun-2014 Jun-2015 Jun-2016 Jun-2017 Jun-2018 Jun-2019 Jun-2020 Jun-2021 Jun-2022 Jun-2023 Jun-2024 Jun-2025
Assets
Net Loans
676
791
1 482
1 498
1 708
1 855
3 057
3 038
3 051
3 551
3 863
4 283
4 565
5 053
5 286
5 607
6 971
7 908
8 088
13 170
Investments
76
81
190
198
242
290
428
444
351
366
385
451
435
482
588
745
891
990
856
1 647
PP&E Net
3
3
12
11
16
8
17
18
16
12
10
8
7
6
20
12
10
8
6
28
PP&E Gross
3
3
12
11
16
8
17
18
16
12
10
8
0
6
20
12
10
8
6
28
Accumulated Depreciation
4
4
10
9
13
12
20
8
8
10
7
10
0
12
15
16
18
21
22
35
Intangible Assets
3
3
3
1
1
1
6
9
12
13
13
22
85
20
19
18
14
13
21
30
Goodwill
2
2
3
3
48
48
66
66
66
66
66
66
0
65
65
65
65
65
65
78
Customer Acceptances Liabilities
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Long-Term Assets
2
2
4
5
7
6
9
6
4
4
4
5
4
4
5
10
6
6
7
23
Other Assets
6
8
9
15
59
63
93
68
66
73
72
73
7
73
72
72
75
77
78
111
Total Assets
768
N/A
889
+16%
1 707
+92%
1 732
+1%
2 059
+19%
2 247
+9%
3 659
+63%
3 630
-1%
3 556
-2%
4 080
+15%
4 415
+8%
4 911
+11%
5 168
+5%
5 713
+11%
6 096
+7%
6 543
+7%
8 080
+23%
9 124
+13%
9 168
+0%
15 278
+67%
Liabilities
Accounts Payable
7
9
41
18
34
30
52
47
0
0
0
0
0
0
0
0
0
10
52
60
Accrued Liabilities
2
2
3
3
4
5
6
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Deposits
461
493
1 218
1 310
1 487
1 497
2 224
2 310
2 733
2 969
3 293
3 587
3 653
4 032
4 226
4 948
6 332
6 720
6 387
11 190
Other Current Liabilities
1
0
1
1
7
4
4
3
6
8
4
4
5
3
4
3
6
9
8
15
Total Current Liabilities
10
10
45
22
45
38
61
50
6
8
4
4
5
3
4
3
6
19
60
75
Long-Term Debt
248
333
323
267
329
507
1 092
981
526
797
806
997
1 177
1 337
1 519
1 163
1 300
1 922
2 251
3 266
Deferred Income Tax
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Liabilities
0
0
0
3
0
0
7
9
6
12
13
12
13
13
12
14
13
5
5
10
Total Liabilities
720
N/A
837
+16%
1 587
+90%
1 602
+1%
1 860
+16%
2 042
+10%
3 385
+66%
3 350
-1%
3 270
-2%
3 787
+16%
4 116
+9%
4 600
+12%
4 848
+5%
5 385
+11%
5 762
+7%
6 127
+6%
7 650
+25%
8 667
+13%
8 703
+0%
14 542
+67%
Equity
Common Stock
0
0
0
2
65
65
132
132
133
133
135
141
145
149
153
208
211
225
229
493
Retained Earnings
48
53
117
128
132
138
142
146
151
161
164
170
176
179
182
207
212
226
236
242
Unrealized Security Profit/Loss
0
0
3
3
2
2
3
3
2
0
0
0
0
0
0
0
0
0
0
0
Other Equity
0
0
0
2
0
0
2
1
0
0
0
0
0
1
1
0
7
6
0
1
Total Equity
48
N/A
53
+10%
120
+127%
130
+8%
198
+53%
205
+3%
274
+34%
280
+2%
286
+2%
293
+3%
300
+2%
311
+4%
321
+3%
328
+2%
334
+2%
415
+24%
430
+4%
458
+6%
465
+2%
736
+58%
Total Liabilities & Equity
768
N/A
889
+16%
1 707
+92%
1 732
+1%
2 059
+19%
2 247
+9%
3 659
+63%
3 630
-1%
3 556
-2%
4 080
+15%
4 415
+8%
4 911
+11%
5 168
+5%
5 713
+11%
6 096
+7%
6 543
+7%
8 080
+23%
9 124
+13%
9 168
+0%
15 278
+67%
Shares Outstanding
Common Shares Outstanding
68
68
68
48
68
69
88
89
89
89
89
91
92
92
93
105
106
110
111
169

See Also

Summary
MYS intrinsic value, competitors valuation, and company profile.
DCF Valuation
MYS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MYS stock valuation using valuation multiples.
Wall Street Estimates
MYS 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
MYS 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 315,400+ 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.