MSFT 453.9631 -2.6353% AAPL 228.225 -2.0409% NVDA 131.2 -2.75% GOOGL 187.56 -1.8935% GOOG 189.16 -1.8167% AMZN 196.37 -1.7118% META 522.38 -2.3023% AVGO 1714.64 -1.7224% TSLA 265.3951 0.811% TSM 187.5 -1.8582% LLY 937.8 -0.2107% V 261.56 -0.5475% JPM 207.67 -0.0626% UNH 505.78 0.9682% NVO 141.2 -1.0789% WMT 69.41 -1.4203% LVMUY 154.5 1.9667% XOM 112.96 0.9292% LVMHF 770.5 1.6491% MA 432.89 -0.173%

Computershare Ltd.

Financial Services AU CPU

27.34AUD
0.39(1.45%)

Last update at 2024-07-11T01:00:00Z

Day Range

27.2227.43
LowHigh

52 Week Range

22.5228.43
LowHigh

Fundamentals

  • Previous Close 26.95
  • Market Cap16299.26M
  • Volume198717
  • P/E Ratio23.70
  • Dividend Yield2.94%
  • EBITDA964.73M
  • Revenue TTM3294.16M
  • Revenue Per Share TTM5.46
  • Gross Profit TTM 785.76M
  • Diluted EPS TTM1.15

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Income before tax 617.69M 309.44M 270.13M 324.36M 528.35M
Minority interest 0.03M -0.12100M 1.94M 1.63M 2.19M
Net income 444.74M 227.66M 188.97M 232.66M 415.73M
Selling general administrative 84.40M 47.93M 38.66M 36.53M 33.58M
Selling and marketing expenses - - - - -
Gross profit 695.43M 362.44M 310.34M 417.31M 501.84M
Reconciled depreciation 280.01M 274.02M 239.29M 355.36M 245.34M
Ebit 730.78M 95.47M 63.42M 184.52M 454.43M
Ebitda 1010.80M 369.49M 325.00M 390.69M 595.04M
Depreciation and amortization 280.01M 274.02M 261.58M 206.17M 140.61M
Non operating income net other - - - - -
Operating income 1097.34M 461.34M 366.35M 561.23M 454.43M
Other operating expenses 2471.30M 2247.55M 2645.08M 2639.80M 1872.98M
Interest expense 129.45M 60.05M 54.87M 66.33M 66.69M
Tax provision 172.97M 81.66M 80.93M 91.63M 108.24M
Interest income 133.54M 2.49M 54.48M 62.56M 58.03M
Net interest income -104.49300M -57.55100M -54.08600M -96.64141M -90.21246M
Extraordinary items - - - 0.00000M -1.15300M
Non recurring - - - - -
Other items - - - - -
Income tax expense 172.97M 117.46M 90.84M 133.47M 136.73M
Total revenue 3166.73M 2562.06M 2281.13M 2271.51M 2341.25M
Total operating expenses 51.39M 47.93M 38.66M 36.53M 33.58M
Cost of revenue 2471.30M 2199.61M 1970.79M 1854.20M 1839.41M
Total other income expense net -169.94046M 52.48M 52.53M 6.29M 73.92M
Discontinued operations - - - - -
Net income from continuing ops 444.72M 227.78M 189.20M 339.11M 597.40M
Net income applicable to common shares 444.74M 227.66M 188.97M 232.66M 415.73M
Preferred stock and other adjustments - - - - -
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Total assets 6146.39M 6093.36M 7003.91M 4989.75M 4684.95M
Intangible assets 1379.17M 3536.73M 1489.24M 3052.83M 2782.68M
Earning assets - - - - -
Other current assets 7.85M 95.16M 132.83M 63.37M 112.78M
Total liab 4005.40M 3898.89M 3963.84M 3399.43M 3110.88M
Total stockholder equity 2139.94M 2193.03M 3046.89M 1588.69M 1571.88M
Deferred long term liab 0.65M 0.63M 2.22M 1.09M 9.25M
Other current liab 1.08M 91.30M 918.87M 3.46M 5.61M
Common stock 519.30M 519.30M 692.54M 0.00000M 0.00000M
Capital stock 519.30M 519.30M 519.30M 0.00000M 0.00000M
Retained earnings 1977.98M 1786.82M 2354.35M 1761.19M 1706.43M
Other liab 339.07M 392.79M 394.21M 473.51M 448.04M
Good will 1912.82M 1984.21M 1912.35M 1857.13M 1768.03M
Other assets 239.22M 173.61M 202.10M 164.43M 151.07M
Cash 1141.69M 1000.82M 1089.30M 597.31M 561.35M
Cash and equivalents 1141.69M 1000.82M 816.81M 597.31M 561.35M
Total current liabilities 1292.37M 1270.11M 1327.82M 1024.61M 701.06M
Current deferred revenue 594.80M 0.65M 9.45M 146.11M 95.99M
Net debt 1491.46M 1736.58M 864.78M 1888.73M 1688.58M
Short term debt 659.84M 634.49M 372.98M 374.33M 109.55M
Short long term debt 623.91M 593.79M 372.98M 481.67M 103.51M
Short long term debt total 2633.15M 2737.39M 1954.08M 2486.04M 2249.93M
Other stockholder equity -357.33500M -3325.62199M -3046.89059M -78.84800M -70.43700M
Property plant equipment 285.96M 304.93M 309.27M 290.13M 136.61M
Total current assets 2173.45M 2007.90M 2292.07M 1431.99M 1501.07M
Long term investments - 70.19M 43.31M 73.41M 72.59M
Net tangible assets -1152.05600M -1343.69200M -751.39200M -1464.13400M -1210.80400M
Short term investments 4.02M 7.73M 8.03M 21.93M 30.58M
Net receivables 1013.57M 777.30M 755.59M 689.53M 764.76M
Long term debt 1764.00M 1940.75M 1387.61M 1742.41M 1955.98M
Inventory 6.31M 5.26M 7.27M 5.11M 4.65M
Accounts payable 36.64M 543.67M 26.52M 500.70M 489.92M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - -113.08200M -7.05200M -172.49600M -134.55100M
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 62.63M 0.80M -149.12900M 3.27M 11.89M
Deferred long term asset charges - - - - -
Non current assets total 3972.94M 4085.45M 4509.74M 3557.76M 3183.89M
Capital lease obligations 176.15M 202.85M 244.09M 294.43M 11.03M
Long term debt total 1904.22M 2005.16M 1581.10M 1901.32M 1961.78M
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Investments -75.66200M -7.07700M 15.88M 6.79M -18.77900M
Change to liabilities -47.42700M 41.56M -54.26200M 6.27M -29.54000M
Total cashflows from investing activities -75.66200M -846.14000M -147.23500M -363.86300M -542.86400M
Net borrowings -117.63900M 835.14M -392.89700M 18.41M 482.64M
Total cash from financing activities -410.67200M 604.92M 34.46M -285.30375M -21.67100M
Change to operating activities -32.16100M 48.28M -65.16300M 47.89M -122.87000M
Net income 444.72M 227.78M 189.20M 232.73M 418.95M
Change in cash 110.93M 213.96M 223.79M 65.93M 265.09M
Begin period cash flow 1030.77M 816.81M 865.51M 799.58M 762.40M
End period cash flow 1141.69M 1030.77M 1089.30M 865.51M 265.09M
Total cash from operating activities 601.00M 494.54M 306.64M 608.80M 286.76M
Issuance of capital stock -49.49700M 23.70M 607.82M 25.80M 21.67M
Depreciation 280.01M 274.02M 239.29M 206.17M 140.61M
Other cashflows from investing activities 36.94M -737.66700M -5.95400M -152.28000M -385.41600M
Dividends paid 213.81M 188.95M 227.95M 230.70M 233.25M
Change to inventory -1.06700M -0.02900M -0.14100M -0.51900M -0.83200M
Change to account receivables -111.10961M -96.95879M 47.15M 65.79M -52.63600M
Sale purchase of stock -29.72700M -41.26500M -23.57938M -81.27151M -42.51961M
Other cashflows from financing activities 670.43M 1400.20M 309.36M 1108.10M 21.67M
Change to netincome 38.94M -35.46500M -25.42800M 22.60M -67.60300M
Capital expenditures 112.60M 108.47M 21.73M 34.84M 224.51M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -162.69800M 28.32M -96.20000M 147.38M -201.98300M
Stock based compensation 32.92M 24.48M 20.62M 18.83M 18.05M
Other non cash items -14.97200M -15.60100M -7.19900M 246.30M 7.84M
Free cash flow 488.40M 386.06M 284.91M 573.97M 286.76M

Peer Comparison

Sector: Financial Services Industry: Capital Markets

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
CPU
Computershare Ltd.
0.39 1.45% 27.34 23.70 14.62 5.13 5.14 5.95 18.35
MQG
Macquarie Group Ltd
0.49 0.24% 203.52 18.48 16.10 3.97 2.23 0.50 0.19
MQGPE
Macquarie Group Preferred
0.02 0.02% 102.78 8.36 - - -
MQGPC
Macquarie Group Ltd Pref C
-0.31 0.30% 102.69 8.35 - 1.81 -
SOL
Washington H Soul Pattinson&Co Ltd
0.26 0.77% 33.82 20.09 23.09 11.14 1.39 28.04 23.15

Reports Covered

Stock Research & News

Profile

Computershare Limited provides issuer, employee share plans and voucher, business, communication and utilities, technology, and mortgage and property rental services. The company offers issuer services that include register maintenance, corporate actions, stakeholder relationship management, corporate governance, and related services; mortgage services and property rental, including tenancy bond protection services; and employee share plans and voucher services comprising administration and related services for employee share and option plans, and childcare voucher administration services. It also provides business services, including the provision of bankruptcy, class action, and corporate trust administration services; communication services and utilities operations consisting of document composition and printing, intelligent mailing, inbound process automation, scanning, and electronic delivery; and technology services, such as software solutions in share registry and financial services, as well as agency services in connection with the administration of debt securities. It operates in Australia, New Zealand, Asia, Canada, Continental Europe, the United Kingdom, the Channel Islands, Ireland, Africa, and the United States. The company was incorporated in 1978 and is based in Abbotsford, Australia.

Computershare Ltd.

Yarra Falls, Abbotsford, VIC, Australia, 3067

Key Executives

Name Title Year Born
Mr. Stuart James Irving CEO, Pres & Exec. Director 1971
Mr. Nick SR Oldfield CFO & Global Head of Loan Services NA
Mr. Mark L. McDougall Global Chief Information Officer NA
Mr. Naz Sarkar Global Head of Issuer Services NA
Mr. Carlos Leira Global Chief Technology Officer NA
Michael Brown Investor Relations Officer NA
Mr. Dominic Matthew Horsley Group Counsel & Company Sec. NA
Ms. Fiona Chalmers Chief Corp. Devel. Officer NA
Ms. Lucy Newcombe Chief People & ESG Officer NA
Mr. Paul A. Conn Pres of Global Capital Markets NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.