MyState Ltd
ASX:MYS

Watchlist Manager
MyState Ltd Logo
MyState Ltd
ASX:MYS
Watchlist
Price: 3.89 AUD 2.1% Market Closed
Market Cap: 655.6m AUD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Net Interest Income
+0%
Growth Rates:
1 Year
0%
3 Years
+12%
5 Years
+35%
7 Years
+39%
10 Years
+51%
0
Non Interest Income
+0%
Growth Rates:
1 Year
+8%
3 Years
0%
5 Years
-9%
7 Years
-19%
10 Years
-20%
0
Net Income
+0%
Growth Rates:
1 Year
-6%
3 Years
-6%
5 Years
+6%
7 Years
+10%
10 Years
+14%

Income Statement
MyState Ltd

Rotate your device to view
Income Statement
Currency: AUD
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Jun-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 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 Jun-2024 Dec-2024
Revenue
Net Interest Income
60
64
68
71
79
85
85
85
84
84
83
85
89
89
88
90
90
88
89
93
100
107
112
113
110
120
131
126
122
126
Interest Income
121
140
152
165
203
224
204
187
178
174
175
178
183
183
182
186
188
193
202
201
188
175
164
158
160
233
353
435
479
500
Interest Expense
61
76
84
94
124
139
119
101
93
91
92
93
94
95
94
96
99
105
113
108
89
69
52
45
50
113
222
309
357
374
Non Interest Income
35
37
36
36
38
40
37
35
35
36
42
41
35
35
37
35
31
30
31
31
29
27
27
28
31
30
28
26
28
28
Revenue
95
N/A
100
+6%
103
+3%
107
+4%
117
+10%
125
+6%
123
-2%
120
-2%
119
-1%
119
0%
125
+5%
126
+1%
123
-2%
124
+0%
125
+1%
125
+1%
121
-4%
118
-3%
120
+2%
124
+3%
129
+4%
134
+4%
139
+3%
141
+2%
141
+0%
151
+7%
159
+6%
152
-4%
150
-1%
154
+3%
Pre-Tax Income
Loan Loss Provision
(4)
(4)
(4)
(4)
(3)
(3)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(1)
(0)
(0)
0
(1)
(5)
(4)
1
2
1
(2)
(3)
(2)
(1)
0
Non Interest Expense
(66)
(67)
(68)
(72)
(80)
(84)
(81)
(79)
(77)
(76)
(79)
(79)
(81)
(83)
(82)
(81)
(76)
(75)
(78)
(80)
(81)
(85)
(88)
(91)
(96)
(98)
(101)
(99)
(99)
(106)
Pre-Tax Income
25
N/A
29
+19%
31
+5%
31
+1%
34
+10%
38
+12%
40
+6%
41
+1%
42
+2%
42
+0%
46
+11%
47
+1%
41
-12%
41
-1%
42
+4%
44
+4%
45
+2%
43
-5%
43
N/A
44
+3%
43
-2%
46
+6%
52
+14%
52
-1%
46
-11%
51
+11%
55
+9%
51
-7%
50
-2%
49
-3%
Net Income
Tax Provision
(7)
(9)
(9)
(10)
(11)
(11)
(12)
(12)
(12)
(12)
(14)
(14)
(13)
(12)
(12)
(13)
(13)
(13)
(13)
(13)
(13)
(14)
(16)
(16)
(14)
(15)
(17)
(16)
(15)
(15)
Income from Continuing Operations
17
21
22
22
23
27
28
29
30
30
33
33
28
28
30
31
31
30
30
31
30
32
36
36
32
35
39
36
35
34
Net Income (Common)
17
N/A
21
+20%
22
+6%
22
-2%
23
+8%
27
+14%
28
+6%
29
+1%
30
+3%
30
+0%
33
+10%
33
+1%
28
-14%
28
+0%
30
+6%
31
+2%
32
+3%
30
-5%
31
+3%
32
+2%
30
-5%
32
+6%
36
+14%
36
-1%
32
-11%
35
+11%
39
+9%
36
-7%
35
-2%
34
-4%
EPS (Diluted)
0.27
N/A
0.3
+11%
0.32
+7%
0.31
-3%
0.26
-16%
0.3
+15%
0.32
+7%
0.33
+3%
0.34
+3%
0.34
N/A
0.37
+9%
0.37
N/A
0.32
-14%
0.32
N/A
0.34
+6%
0.34
N/A
0.34
N/A
0.33
-3%
0.32
-3%
0.33
+3%
0.32
-3%
0.34
+6%
0.39
+15%
0.34
-13%
0.3
-12%
0.25
-17%
0.28
+12%
0.26
-7%
0.25
-4%
0.24
-4%

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 242,200+ 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

© 2025 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.