First Time Loading...

Chorus Ltd
NZX:CNU

Watchlist Manager
Chorus Ltd Logo
Chorus Ltd
NZX:CNU
Watchlist
Price: 7.275 NZD 0.34% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

996m
+2%
Revenue
Growth Rates:
1 Year
+3%
3 Years
+5%
5 Years
+2%
7 Years
-6%
10 Years
-
225m
-0.4%
Operating Income
Growth Rates:
1 Year
-5%
3 Years
0%
5 Years
-10%
7 Years
-31%
10 Years
-
21m
-16%
Net Income
Growth Rates:
1 Year
-32%
3 Years
-53%
5 Years
-69%
7 Years
-83%
10 Years
-

Earnings Waterfall
Chorus Ltd

Revenue
996m NZD
Cost of Revenue
-293m NZD
Gross Profit
703m NZD
Operating Expenses
-478m NZD
Operating Income
225m NZD
Other Expenses
-204m NZD
Net Income
21m NZD

Income Statement
Chorus Ltd

Rotate your device to view
Income Statement
Currency: NZD
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
1 058
N/A
1 050
-1%
1 006
-4%
958
-5%
1 008
+5%
1 058
+5%
1 040
-2%
1 010
-3%
990
-2%
980
-1%
970
-1%
964
-1%
959
-1%
949
-1%
947
0%
957
+1%
965
+1%
969
+0%
980
+1%
996
+2%
Gross Profit
Cost of Revenue
(397)
(396)
(390)
(387)
(398)
(388)
(371)
(350)
(328)
(327)
(321)
(302)
(298)
(297)
(286)
(271)
(265)
(281)
(283)
(293)
Gross Profit
661
N/A
654
-1%
616
-6%
571
-7%
610
+7%
670
+10%
669
0%
660
-1%
662
+0%
653
-1%
649
-1%
662
+2%
661
0%
652
-1%
661
+1%
686
+4%
700
+2%
688
-2%
697
+1%
703
+1%
Operating Income
Operating Expenses
(334)
(332)
(338)
(341)
(343)
(346)
(356)
(381)
(396)
(402)
(406)
(407)
(415)
(426)
(437)
(444)
(452)
(452)
(471)
(478)
Selling, General & Administrative
(12)
(13)
(14)
(15)
(16)
(16)
(17)
(14)
(9)
(11)
(13)
(12)
(13)
(13)
(12)
(13)
(25)
(18)
(25)
(26)
Depreciation & Amortization
(322)
(319)
(324)
(326)
(327)
(330)
(339)
(367)
(387)
(391)
(393)
(395)
(402)
(413)
(425)
(431)
(427)
(434)
(446)
(452)
Operating Income
327
N/A
322
-2%
278
-14%
230
-17%
267
+16%
324
+21%
313
-3%
279
-11%
266
-5%
251
-6%
243
-3%
255
+5%
246
-4%
226
-8%
224
-1%
242
+8%
248
+2%
236
-5%
226
-4%
225
0%
Pre-Tax Income
Interest Income Expense
(121)
(135)
(151)
(145)
(140)
(151)
(154)
(146)
(144)
(153)
(165)
(174)
(173)
(162)
(152)
(146)
(142)
(174)
(195)
(199)
Pre-Tax Income
206
N/A
187
-9%
127
-32%
85
-33%
127
+49%
173
+36%
159
-8%
133
-16%
122
-8%
98
-20%
78
-20%
81
+4%
73
-10%
64
-12%
72
+13%
96
+33%
106
+10%
62
-42%
31
-50%
26
-16%
Net Income
Tax Provision
(58)
(53)
(36)
(25)
(36)
(49)
(46)
(39)
(37)
(30)
(25)
(27)
(21)
(19)
(25)
(31)
(42)
(31)
(6)
(5)
Income from Continuing Operations
148
134
91
60
91
124
113
94
85
68
53
54
52
45
47
65
64
31
25
21
Net Income (Common)
148
N/A
134
-9%
91
-32%
60
-34%
91
+52%
124
+36%
113
-9%
94
-17%
85
-10%
68
-20%
53
-22%
54
+2%
52
-4%
45
-13%
47
+4%
65
+38%
64
-2%
31
-52%
25
-19%
21
-16%
EPS (Diluted)
0.31
N/A
0.28
-10%
0.19
-32%
0.13
-32%
0.19
+46%
0.26
+37%
0.23
-12%
0.19
-17%
0.16
-16%
0.12
-25%
0.12
N/A
0.11
-8%
0.1
-9%
0.08
-20%
0.08
N/A
0.11
+38%
0.11
N/A
0.1
-9%
0.05
-50%
0.03
-40%

See Also

Summary
CNU intrinsic value, competitors valuation, and company profile.
DCF Valuation
CNU stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CNU stock valuation using valuation multiples.
Wall Street Estimates
CNU 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
CNU 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 134,400+ 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.