Graincorp Ltd
ASX:GNC

Watchlist Manager
Graincorp Ltd Logo
Graincorp Ltd
ASX:GNC
Watchlist
Price: 7.38 AUD 0.27% Market Closed
Market Cap: 1.6B AUD
Have any thoughts about
Graincorp Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

6.5B
-8%
Revenue
Growth Rates:
1 Year
-21%
3 Years
+18%
5 Years
+84%
7 Years
+42%
10 Years
+59%
28.9m
-87%
Operating Income
Growth Rates:
1 Year
-95%
3 Years
-89%
5 Years
-
7 Years
-81%
10 Years
-65%
61.8m
-38%
Net Income
Growth Rates:
1 Year
-75%
3 Years
-56%
5 Years
-
7 Years
-51%
10 Years
+23%

Earnings Waterfall
Graincorp Ltd

Revenue
6.5B AUD
Cost of Revenue
-5.8B AUD
Gross Profit
696.7m AUD
Operating Expenses
-667.8m AUD
Operating Income
28.9m AUD
Other Expenses
32.9m AUD
Net Income
61.8m AUD

Income Statement
Graincorp Ltd

Rotate your device to view
Income Statement
Currency: AUD
Sep-2004 Mar-2005 Sep-2005 Mar-2006 Sep-2006 Mar-2007 Sep-2007 Mar-2008 Sep-2008 Mar-2009 Sep-2009 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
Revenue
Revenue
964
N/A
913
-5%
703
-23%
773
+10%
833
+8%
826
-1%
832
+1%
1 192
+43%
1 537
+29%
1 605
+4%
1 717
+7%
1 744
+2%
1 990
+14%
2 432
+22%
2 777
+14%
3 114
+12%
3 335
+7%
4 010
+20%
4 462
+11%
4 156
-7%
4 094
-1%
4 014
-2%
4 086
+2%
4 180
+2%
4 158
-1%
4 545
+9%
4 576
+1%
4 107
-10%
4 253
+4%
4 161
-2%
3 533
-15%
3 598
+2%
3 661
+2%
4 265
+17%
5 492
+29%
6 770
+23%
7 868
+16%
8 566
+9%
8 229
-4%
7 072
-14%
6 507
-8%
Gross Profit
Cost of Revenue
(662)
(603)
(419)
(470)
(514)
(569)
(646)
(1 010)
(1 323)
(1 262)
(1 305)
(1 319)
(1 467)
(1 824)
(2 115)
(2 374)
(2 497)
(3 075)
(3 506)
(3 322)
(3 347)
(3 249)
(3 293)
(3 412)
(3 403)
(3 649)
(3 665)
(3 335)
(3 468)
(3 542)
(3 178)
(3 259)
(3 315)
(3 803)
(4 655)
(5 509)
(6 178)
(6 817)
(6 898)
(6 156)
(5 810)
Gross Profit
302
N/A
310
+3%
284
-9%
303
+7%
319
+5%
257
-19%
187
-27%
182
-2%
214
+17%
343
+61%
411
+20%
425
+3%
523
+23%
608
+16%
662
+9%
740
+12%
838
+13%
936
+12%
956
+2%
834
-13%
747
-10%
765
+2%
793
+4%
768
-3%
755
-2%
896
+19%
910
+2%
772
-15%
785
+2%
619
-21%
355
-43%
339
-4%
346
+2%
463
+34%
836
+81%
1 262
+51%
1 690
+34%
1 749
+3%
1 332
-24%
917
-31%
697
-24%
Operating Income
Operating Expenses
(236)
(251)
(243)
(240)
(245)
(215)
(210)
(211)
(213)
(245)
(277)
(317)
(388)
(414)
(399)
(475)
(562)
(634)
(705)
(693)
(664)
(662)
(677)
(697)
(710)
(765)
(756)
(724)
(722)
(617)
(507)
(503)
(458)
(512)
(577)
(645)
(692)
(739)
(757)
(689)
(668)
Selling, General & Administrative
(127)
(133)
(140)
(145)
(150)
(122)
(110)
(111)
(115)
(153)
(182)
(229)
(276)
(338)
(365)
(389)
(431)
(471)
(505)
(488)
(480)
(476)
(488)
(500)
(514)
(563)
(549)
(506)
(505)
(439)
(366)
(357)
(314)
(373)
(442)
(496)
(542)
(590)
(603)
(540)
(522)
Research & Development
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
(5)
0
(3)
0
0
Depreciation & Amortization
(49)
(49)
(49)
(45)
(43)
(43)
(41)
(41)
(40)
(40)
(42)
(53)
(72)
(76)
(79)
(86)
(91)
(104)
(119)
(124)
(127)
(132)
(136)
(138)
(143)
(145)
(146)
(148)
(153)
(126)
(90)
(98)
(110)
(107)
(107)
(111)
(117)
(118)
(117)
(119)
(119)
Other Operating Expenses
(60)
(70)
(54)
(51)
(53)
(50)
(59)
(59)
(58)
(52)
(53)
(35)
(39)
0
45
(0)
(40)
(59)
(81)
(81)
(57)
(54)
(53)
(59)
(54)
(57)
(61)
(71)
(63)
(52)
(51)
(47)
(34)
(32)
(29)
(38)
(27)
(30)
(34)
(30)
(27)
Operating Income
67
N/A
59
-12%
41
-31%
62
+53%
73
+18%
42
-43%
(23)
N/A
(28)
-22%
1
N/A
98
+16 183%
134
+37%
108
-20%
135
+25%
194
+44%
263
+35%
265
+1%
276
+4%
302
+9%
251
-17%
141
-44%
83
-41%
103
+24%
116
+12%
71
-38%
45
-37%
131
+192%
154
+18%
48
-69%
63
+33%
2
-97%
(152)
N/A
(163)
-8%
(112)
+32%
(50)
+56%
259
N/A
617
+138%
999
+62%
1 011
+1%
574
-43%
228
-60%
29
-87%
Pre-Tax Income
Interest Income Expense
(30)
(31)
(22)
(24)
(27)
(19)
(12)
(24)
(36)
(67)
(27)
17
(11)
(13)
(15)
34
29
(35)
(40)
(4)
21
(30)
(76)
(30)
15
19
20
1
(10)
(92)
(118)
29
68
42
(78)
(155)
(465)
(535)
(201)
(74)
47
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
(0)
0
(3)
(6)
(3)
12
(3)
(35)
(36)
(27)
(57)
(51)
(17)
(29)
(35)
(38)
(21)
0
(3)
(3)
(7)
88
75
4
11
6
1
1
(19)
(30)
(23)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
2
0
0
0
0
0
2
0
3
0
(4)
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
4
13
27
30
19
18
20
17
15
29
31
32
24
19
5
8
13
15
10
10
15
11
16
22
30
Pre-Tax Income
37
N/A
28
-24%
19
-33%
38
+104%
47
+23%
23
-50%
(36)
N/A
(52)
-47%
(36)
+31%
30
N/A
107
+253%
125
+16%
120
-4%
175
+46%
246
+40%
312
+27%
306
-2%
244
-20%
202
-17%
140
-31%
65
-53%
39
-40%
44
+11%
30
-31%
42
+41%
143
+237%
185
+30%
80
-57%
74
-8%
(74)
N/A
(271)
-265%
(37)
+86%
47
N/A
11
-76%
198
+1 698%
478
+142%
550
+15%
488
-11%
371
-24%
146
-61%
82
-44%
Net Income
Tax Provision
(11)
(8)
(5)
(12)
(15)
(6)
16
20
16
2
(29)
(37)
(39)
(60)
(74)
(94)
(101)
(85)
(61)
(37)
(15)
(9)
(12)
(8)
(11)
(42)
(60)
10
16
21
81
13
(12)
(3)
(59)
(143)
(170)
(154)
(121)
(47)
(21)
Income from Continuing Operations
26
20
14
26
32
18
(20)
(32)
(20)
32
79
87
81
115
172
218
205
159
141
103
50
31
32
22
31
101
125
90
89
(53)
(189)
(24)
35
8
139
335
380
335
250
99
62
Income to Minority Interest
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
Net Income (Common)
18
N/A
16
-10%
6
-65%
18
+221%
32
+73%
18
-44%
(20)
N/A
(32)
-61%
(20)
+37%
19
N/A
63
+236%
84
+32%
80
-4%
115
+44%
172
+49%
218
+27%
205
-6%
159
-22%
141
-12%
103
-27%
50
-51%
31
-39%
32
+5%
22
-31%
31
+39%
101
+225%
125
+25%
71
-43%
71
-1%
(25)
N/A
(113)
-361%
334
N/A
343
+3%
6
-98%
139
+2 433%
335
+140%
380
+14%
335
-12%
250
-25%
99
-60%
62
-38%
EPS (Diluted)
0.36
N/A
0.33
-8%
0.12
-64%
0.37
+208%
0.64
+73%
0.25
-61%
-0.29
N/A
-0.43
-48%
-0.27
+37%
0.02
N/A
0.17
+750%
0.41
+141%
0.4
-2%
0.54
+35%
0.91
+69%
1.08
+19%
1.02
-6%
0.69
-32%
0.62
-10%
0.45
-27%
0.22
-51%
0.13
-41%
0.14
+8%
0.1
-29%
0.13
+30%
0.44
+238%
0.54
+23%
0.31
-43%
0.3
-3%
-0.1
N/A
-0.49
-390%
1.45
N/A
1.49
+3%
0.03
-98%
0.61
+1 933%
1.46
+139%
1.67
+14%
1.48
-11%
1.11
-25%
0.44
-60%
0.27
-39%

See Also

Summary
GNC intrinsic value, competitors valuation, and company profile.
DCF Valuation
GNC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GNC stock valuation using valuation multiples.
Wall Street Estimates
GNC 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
GNC 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 211,800+ 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 Wide Economic Moat 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.