First Time Loading...

Z Energy Ltd
NZX:ZEL

Watchlist Manager
Z Energy Ltd Logo
Z Energy Ltd
NZX:ZEL
Watchlist
Price: 3.77 NZD Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

4.2B
+19%
Revenue
Growth Rates:
1 Year
+4%
3 Years
-19%
5 Years
+46%
7 Years
-
10 Years
-
322m
+154%
Operating Income
Growth Rates:
1 Year
-
3 Years
-40%
5 Years
+105%
7 Years
-
10 Years
-
210m
+244%
Net Income
Growth Rates:
1 Year
-
3 Years
-35%
5 Years
+200%
7 Years
-
10 Years
-

Earnings Waterfall
Z Energy Ltd

Revenue
4.2B NZD
Cost of Revenue
-3.4B NZD
Gross Profit
828m NZD
Operating Expenses
-506m NZD
Operating Income
322m NZD
Other Expenses
-112m NZD
Net Income
210m NZD

Income Statement
Z Energy Ltd

Rotate your device to view
Income Statement
Currency: NZD
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
Revenue
Revenue
3 064
N/A
2 727
-11%
2 521
-8%
2 874
+14%
3 863
+34%
4 287
+11%
4 570
+7%
5 158
+13%
5 450
+6%
5 237
-4%
4 987
-5%
4 022
-19%
3 520
-12%
4 190
+19%
Gross Profit
Cost of Revenue
(2 635)
(2 225)
(1 986)
(2 259)
(2 951)
(3 362)
(3 590)
(4 058)
(4 541)
(4 424)
(4 243)
(3 514)
(2 914)
(3 362)
Gross Profit
429
N/A
502
+17%
535
+7%
615
+15%
912
+48%
925
+1%
980
+6%
1 100
+12%
909
-17%
813
-11%
744
-8%
508
-32%
606
+19%
828
+37%
Operating Income
Operating Expenses
(389)
(408)
(421)
(458)
(519)
(536)
(555)
(561)
(583)
(612)
(678)
(679)
(479)
(506)
Selling, General & Administrative
(25)
(24)
(27)
(35)
(41)
(42)
(56)
(54)
(48)
(51)
(50)
(49)
(43)
(43)
Depreciation & Amortization
(43)
(42)
(41)
(61)
(89)
(96)
(102)
(112)
(122)
(130)
(144)
(157)
(163)
(161)
Other Operating Expenses
(321)
(342)
(353)
(362)
(389)
(398)
(397)
(395)
(413)
(431)
(484)
(473)
(273)
(303)
Operating Income
40
N/A
94
+135%
114
+21%
157
+38%
393
+150%
389
-1%
425
+9%
539
+27%
326
-40%
201
-38%
66
-67%
(171)
N/A
127
N/A
322
+154%
Pre-Tax Income
Interest Income Expense
(34)
(21)
(15)
(44)
(47)
(44)
(60)
(91)
(54)
(39)
(97)
(74)
(58)
(54)
Non-Reccuring Items
0
0
(5)
(5)
(5)
(5)
0
0
0
(35)
(96)
0
0
0
Gain/Loss on Disposition of Assets
0
0
(1)
0
(1)
2
4
3
0
0
0
0
0
0
Total Other Income
0
0
(7)
(7)
2
1
(3)
(2)
(20)
(17)
0
(4)
16
17
Pre-Tax Income
6
N/A
73
+1 117%
86
+18%
100
+16%
342
+242%
343
+0%
366
+7%
449
+23%
252
-44%
110
-56%
(125)
N/A
(249)
-99%
85
N/A
285
+235%
Net Income
Tax Provision
1
(21)
(22)
(30)
(99)
(93)
(103)
(127)
(66)
(35)
37
75
(28)
(78)
Income from Continuing Operations
7
52
64
70
243
250
263
322
186
75
(88)
(174)
57
207
Income to Minority Interest
0
0
0
0
0
0
0
0
2
16
16
4
4
3
Net Income (Common)
7
N/A
52
+643%
64
+23%
70
+9%
243
+247%
250
+3%
263
+5%
322
+22%
188
-42%
91
-52%
(72)
N/A
(170)
-136%
61
N/A
210
+244%
EPS (Diluted)
0.02
N/A
0.13
+550%
0.16
+23%
0.17
+6%
0.62
+265%
0.69
+11%
0.6
-13%
0.81
+35%
0.48
-41%
0.23
-52%
-0.18
N/A
-0.33
-83%
0.1
N/A
0.41
+310%

See Also

Summary
ZEL intrinsic value, competitors valuation, and company profile.
DCF Valuation
ZEL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ZEL stock valuation using valuation multiples.
Wall Street Estimates
ZEL 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
ZEL 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 132,100+ 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.