First Time Loading...

Super Retail Group Ltd
ASX:SUL

Watchlist Manager
Super Retail Group Ltd Logo
Super Retail Group Ltd
ASX:SUL
Watchlist
Price: 14.67 AUD -0.2% Market Closed
Updated: May 1, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

3.9B
+2%
Revenue
Growth Rates:
1 Year
+2%
3 Years
+22%
5 Years
+46%
7 Years
+54%
10 Years
+86%
417.9m
-1%
Operating Income
Growth Rates:
1 Year
-6%
3 Years
+13%
5 Years
+121%
7 Years
+178%
10 Years
+145%
262.2m
-0.3%
Net Income
Growth Rates:
1 Year
-5%
3 Years
+16%
5 Years
+105%
7 Years
+184%
10 Years
+153%

Earnings Waterfall
Super Retail Group Ltd

Revenue
3.9B AUD
Cost of Revenue
-2.1B AUD
Gross Profit
1.8B AUD
Operating Expenses
-1.4B AUD
Operating Income
417.9m AUD
Other Expenses
-155.7m AUD
Net Income
262.2m AUD

Income Statement
Super Retail Group Ltd

Rotate your device to view
Income Statement
Currency: AUD
Jul-2006 Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jul-2010 Jan-2011 Jul-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jul-2016 Dec-2016 Jul-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jul-2022 Dec-2022 Jul-2023 Dec-2023
Revenue
Revenue
526
N/A
574
+9%
625
+9%
679
+9%
716
+5%
763
+7%
829
+9%
880
+6%
939
+7%
1 037
+11%
1 093
+5%
1 291
+18%
1 656
+28%
1 933
+17%
2 020
+5%
2 080
+3%
2 112
+2%
2 141
+1%
2 239
+5%
2 307
+3%
2 422
+5%
2 502
+3%
2 466
-1%
2 494
+1%
2 570
+3%
2 650
+3%
2 710
+2%
2 751
+1%
2 825
+3%
3 158
+12%
3 453
+9%
3 382
-2%
3 551
+5%
3 804
+7%
3 803
0%
3 864
+2%
Gross Profit
Cost of Revenue
(317)
(345)
(377)
(407)
(426)
(450)
(482)
(508)
(536)
(584)
(598)
(711)
(928)
(1 075)
(1 122)
(1 154)
(1 171)
(1 190)
(1 273)
(1 316)
(1 372)
(1 406)
(1 365)
(1 377)
(1 416)
(1 456)
(1 488)
(1 509)
(1 555)
(1 691)
(1 797)
(1 778)
(1 890)
(2 034)
(2 045)
(2 071)
Gross Profit
209
N/A
229
+10%
249
+8%
272
+9%
289
+6%
314
+8%
348
+11%
372
+7%
403
+8%
453
+12%
495
+9%
580
+17%
728
+26%
857
+18%
898
+5%
926
+3%
941
+2%
950
+1%
965
+2%
991
+3%
1 050
+6%
1 096
+4%
1 101
+0%
1 117
+1%
1 155
+3%
1 194
+3%
1 222
+2%
1 242
+2%
1 270
+2%
1 467
+16%
1 656
+13%
1 604
-3%
1 661
+4%
1 770
+7%
1 758
-1%
1 794
+2%
Operating Income
Operating Expenses
(180)
(195)
(210)
(228)
(243)
(265)
(292)
(314)
(339)
(379)
(407)
(471)
(586)
(679)
(729)
(755)
(770)
(788)
(814)
(859)
(944)
(946)
(908)
(966)
(969)
(1 005)
(1 012)
(1 032)
(1 059)
(1 099)
(1 188)
(1 223)
(1 268)
(1 326)
(1 335)
(1 376)
Selling, General & Administrative
(181)
(195)
(210)
(228)
(244)
(266)
(293)
(314)
(339)
(373)
(408)
(472)
(587)
(679)
(729)
(755)
(770)
(788)
(814)
(859)
(944)
(946)
(908)
(929)
(969)
(1 005)
(1 012)
(1 032)
(1 059)
(1 099)
(1 188)
(1 223)
(1 268)
(1 326)
(1 335)
(1 376)
Other Operating Expenses
0
0
0
0
0
1
1
0
0
(6)
1
1
1
0
0
0
0
0
0
0
0
0
0
(37)
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
29
N/A
34
+17%
38
+12%
44
+15%
46
+4%
48
+5%
56
+16%
58
+4%
64
+11%
74
+15%
89
+20%
109
+23%
142
+30%
179
+26%
169
-5%
171
+1%
170
0%
163
-4%
151
-7%
133
-12%
106
-20%
150
+42%
194
+29%
151
-22%
186
+23%
189
+1%
211
+12%
210
0%
211
+1%
368
+74%
468
+27%
381
-19%
393
+3%
444
+13%
423
-5%
418
-1%
Pre-Tax Income
Interest Income Expense
(6)
(7)
(7)
(8)
(9)
(12)
(14)
(12)
(10)
(6)
(11)
(14)
(22)
(27)
(25)
(25)
(25)
(23)
(22)
(20)
(19)
(18)
(17)
(16)
(19)
(23)
(24)
(40)
(38)
(31)
(41)
(42)
(47)
(48)
(43)
(48)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
(37)
0
7
0
1
0
0
0
0
0
0
0
0
0
Total Other Income
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(0)
(0)
(0)
(1)
(1)
(1)
0
3
3
13
12
2
2
2
2
1
1
2
10
2
2
(18)
(17)
0
0
0
0
0
4
Pre-Tax Income
23
N/A
27
+17%
31
+14%
37
+17%
37
+1%
37
-1%
42
+15%
46
+9%
54
+17%
68
+27%
78
+14%
95
+23%
120
+26%
153
+27%
147
-4%
149
+1%
159
+7%
151
-5%
132
-13%
115
-13%
88
-23%
134
+52%
141
+5%
136
-3%
176
+30%
176
0%
190
+8%
172
-9%
156
-9%
320
+106%
428
+33%
339
-21%
346
+2%
396
+15%
379
-4%
374
-1%
Net Income
Tax Provision
(7)
(8)
(9)
(11)
(11)
(10)
(10)
(12)
(16)
(21)
(22)
(30)
(37)
(44)
(44)
(45)
(50)
(46)
(39)
(34)
(30)
(43)
(40)
(38)
(49)
(48)
(50)
(47)
(46)
(95)
(127)
(100)
(105)
(122)
(116)
(112)
Income from Continuing Operations
17
20
22
26
26
27
32
34
38
47
56
66
84
109
103
104
108
105
93
80
58
90
101
98
127
128
139
125
110
226
301
239
241
275
263
262
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
4
7
5
2
1
1
1
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
17
N/A
20
+18%
22
+14%
26
+16%
26
N/A
27
+4%
32
+20%
34
+6%
38
+11%
47
+25%
56
+17%
66
+18%
84
+27%
109
+31%
103
-6%
104
+1%
108
+5%
80
-26%
81
+1%
92
+14%
63
-32%
92
+47%
102
+10%
100
-2%
128
+29%
128
0%
139
+9%
125
-10%
110
-12%
226
+105%
301
+33%
239
-21%
241
+1%
275
+14%
263
-4%
262
0%
EPS (Diluted)
0.14
N/A
0.17
+21%
0.2
+18%
0.23
+15%
0.23
N/A
0.24
+4%
0.28
+17%
0.29
+4%
0.31
+7%
0.37
+19%
0.35
-5%
0.42
+20%
0.4
-5%
0.55
+38%
0.52
-5%
0.52
N/A
0.55
+6%
0.4
-27%
0.4
N/A
0.46
+15%
0.31
-33%
0.46
+48%
0.51
+11%
0.5
-2%
0.64
+28%
0.64
N/A
0.69
+8%
0.62
-10%
0.55
-11%
0.99
+80%
1.32
+33%
1.05
-20%
1.06
+1%
1.21
+14%
1.15
-5%
1.15
N/A

See Also

Summary
SUL intrinsic value, competitors valuation, and company profile.
DCF Valuation
SUL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SUL stock valuation using valuation multiples.
Wall Street Estimates
SUL 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
SUL 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 133,000+ 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.