WBCPI 99.94 -0.01% BHP 42.43 -0.8181% CBA 126.8 -0.6892% RIO 118.99 -1.0478% CSL 292.01 -0.3379% NAB 35.96 -0.6904% WBC 27.15 -0.3304% ANZ 28.65 -1.0021% WBCPL 104.45 0.4327% WES 65.3 -2.3186% MQG 199.27 0.1206% NEM 63.19 -2.3036% GMG 35.18 -1.9509% FMG 21.26 -2.0728% SQ2 94.8 0.0633% WDS 26.97 -1.9985% RMD 27.74 -13.204% TLS 3.62 -1.0929% WOW 33.43 -0.5947% TCL 12.68 1.0359%

Goodman Group

Real Estate AU GMG

35.18AUD
-0.7(1.95%)

Last update at 2024-06-24T06:10:00Z

Day Range

35.1835.89
LowHigh

52 Week Range

19.1635.95
LowHigh

Fundamentals

  • Previous Close 35.88
  • Market Cap67496.86M
  • Volume2170871
  • P/E Ratio323.09
  • Dividend Yield0.84%
  • EBITDA87.20M
  • Revenue TTM1390.70M
  • Revenue Per Share TTM0.74
  • Gross Profit TTM 930.10M
  • Diluted EPS TTM0.11

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 1742.10M 3738.10M 2420.00M 1617.10M 1744.70M
Minority interest - - - - -
Net income 1559.90M 3414.00M 2311.90M 1504.10M 1504.10M
Selling general administrative 658.50M 606.90M 562.80M 456.30M 464.30M
Selling and marketing expenses - - - - -
Gross profit 1302.30M 1458.90M 960.90M 1001.40M 946.00M
Reconciled depreciation 16.70M 17.10M 23.00M 22.50M 6.60M
Ebit 1999.80M 3969.20M 2439.40M 1710.50M 1840.20M
Ebitda 2016.50M 3986.30M 2462.40M 1733.00M 1846.80M
Depreciation and amortization 16.70M 17.10M 23.00M 22.50M 6.60M
Non operating income net other - - - - -
Operating income 1694.40M 3614.50M 2239.30M 1597.00M 1840.20M
Other operating expenses 29.10M 128.60M 514.20M 105.60M 1238.40M
Interest expense 257.70M 231.10M 19.40M 93.40M 95.50M
Tax provision 182.20M 324.10M 108.10M 113.00M 116.80M
Interest income 22.10M 8.30M 82.30M 80.20M 49.30M
Net interest income -235.60000M -222.80000M -9.00000M -93.40000M -56.00000M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 182.20M 324.10M 108.10M 113.00M 116.80M
Total revenue 1940.70M 2047.50M 1856.00M 1481.20M 1713.50M
Total operating expenses 675.20M 624.00M 585.80M 478.80M 470.90M
Cost of revenue 638.40M 588.60M 895.10M 479.80M 767.50M
Total other income expense net 1333.90M 3108.90M 2030.90M 1152.20M -95.50000M
Discontinued operations - - - - -
Net income from continuing ops 1559.90M 3414.00M 2311.90M 1504.10M 1627.90M
Net income applicable to common shares 1559.90M 3414.00M 2311.90M 1504.10M 1627.90M
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 24027.20M 21432.40M 16867.00M 16138.20M 14912.80M
Intangible assets 111.80M 109.80M 107.40M 110.70M 109.20M
Earning assets - - - - -
Other current assets 72.90M 77.60M 80.90M 25.70M 320.10M
Total liab 6002.40M 5007.60M 3705.50M 4617.60M 4390.30M
Total stockholder equity 18024.80M 16424.80M 13161.50M 11520.60M 10522.50M
Deferred long term liab - - - - -
Other current liab 1220.90M 1219.70M 960.90M 1268.00M 775.80M
Common stock 8273.30M 8206.10M 8096.40M 8031.70M 8031.70M
Capital stock 8273.30M 8206.10M 8096.40M 8031.70M 8031.70M
Retained earnings 8976.90M 7866.00M 4930.30M 3104.20M 2093.30M
Other liab - - - - -
Good will 738.30M 685.60M 715.20M 735.10M 730.80M
Other assets 2188.60M 2235.10M 1567.10M 1052.40M 1127.80M
Cash 1360.10M 1056.00M 920.40M 1781.90M 1607.10M
Cash and equivalents - - - - -
Total current liabilities 1311.30M 1296.10M 1034.00M 1342.80M 849.00M
Current deferred revenue -605.30000M -145.80000M -11.90000M -277.70000M -277.70000M
Net debt 2000.50M 1846.80M 1233.90M 1203.40M 1367.90M
Short term debt 12.30M 145.80M 11.90M 277.70M 277.70M
Short long term debt - 133.30M - 260.10M -
Short long term debt total 3360.60M 2902.80M 2154.30M 2985.30M 2975.00M
Other stockholder equity -17250.20000M -16072.10000M -13026.70000M -11135.90000M 188.40M
Property plant equipment 71.70M 61.40M 54.60M 50.90M -
Total current assets 2737.70M 2350.20M 1625.70M 2805.80M 2474.00M
Long term investments 16285.20M 14393.20M 10668.30M 9373.80M 8452.40M
Net tangible assets - - - - -
Short term investments 99.80M 133.30M 134.10M 292.50M -
Net receivables 243.10M 217.80M 331.30M 282.30M 237.60M
Long term debt 3292.90M 2698.90M 2060.30M 2678.40M 2975.00M
Inventory 464.20M 389.00M 235.10M 544.10M 307.90M
Accounts payable 683.40M 76.40M 73.10M 74.80M 73.20M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 774.60M 352.70M 134.80M 384.70M 397.50M
Additional paid in capital - - - - -
Common stock total equity - - - 8031.70M 8031.70M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 4038.60M 3807.00M 3675.90M 3051.40M 783.30M
Deferred long term asset charges - - - - -
Non current assets total 21289.50M 19082.20M 15241.30M 13332.40M 12438.80M
Capital lease obligations 67.70M 70.60M 94.00M 46.80M -
Long term debt total 3348.30M 2757.00M 2142.40M 2707.60M 2975.00M
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 -716.00000M -1001.50000M -549.90000M -306.40000M -818.20000M
Change to liabilities - - - - -
Total cashflows from investing activities -716.00000M -1001.50000M -549.90000M -306.40000M -818.20000M
Net borrowings - - - - -
Total cash from financing activities -308.80000M 299.70M -1349.10000M -660.90000M -849.20000M
Change to operating activities - - - - -
Net income 1559.90M 3414.00M 2311.90M 1504.10M 1627.90M
Change in cash 304.10M 135.60M -872.40000M 185.70M -799.70000M
Begin period cash flow 1056.00M 920.40M 1792.80M 1607.10M 2406.80M
End period cash flow 1360.10M 1056.00M 920.40M 1792.80M 1607.10M
Total cash from operating activities 1284.20M 841.00M 1114.70M 1156.90M 827.50M
Issuance of capital stock 67.20M 109.70M 65.10M - -
Depreciation 16.70M 17.10M 23.00M 22.50M 6.60M
Other cashflows from investing activities -703.00000M -995.60000M -542.90000M -303.90000M -816.50000M
Dividends paid -562.10000M -570.60000M -551.40000M -546.30000M 528.70M
Change to inventory -27.50000M -646.10000M -29.90000M -207.00000M -
Change to account receivables 10.20M 93.40M -146.70000M 259.20M -
Sale purchase of stock 1029.30M -28.00000M -22.40000M -19.10000M 0.00000M
Other cashflows from financing activities -71.20000M 1577.90M 204.30M -19.10000M -28.60000M
Change to netincome - - - - -
Capital expenditures 13.00M 5.90M 7.00M 2.50M 1.70M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -17.30000M -552.70000M -176.60000M 52.20M -271.80000M
Stock based compensation 286.00M 257.60M 268.80M 164.00M -
Other non cash items -292.40000M -2590.10000M -1220.20000M -369.70000M -1634.50000M
Free cash flow 1271.20M 835.10M 1107.70M 1154.40M 825.80M

Peer Comparison

Sector: Real Estate Industry: Real Estate - Diversified

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)
GMG
Goodman Group
-0.7 1.95% 35.18 323.09 34.01 43.75 21.07 42.15 71.25
CHC
Charter Hall Group
-0.14 1.14% 12.10 - 15.41 10.57 2.00 9.71 -73.6811
LLC
Lendlease Group
-0.01 0.19% 5.39 - 10.45 0.44 0.71 0.83 120.99
LIC
Lifestyle Communities Ltd
-0.21 1.71% 12.04 16.70 22.57 7.30 3.25 9.37 19.57
APZ
Aspen Group Unit
-0.04 2.23% 1.75 6.38 - 4.14 0.82 6.61 7.30

Reports Covered

Stock Research & News

Profile

Goodman Group is an integrated property group with operations throughout Australia, New Zealand, Asia, Europe, the United Kingdom and the Americas. Goodman Group, comprised of the stapled entities Goodman Limited, Goodman Industrial Trust and Goodman Logistics (HK) Limited, is the largest industrial property group listed on the Australian Securities Exchange and one of the largest listed specialist investment managers of industrial property and business space globally. Goodman's global property expertise, integrated own+develop+manage customer service offering and significant investment management platform ensures it creates innovative property solutions that meet the individual requirements of its customers, while seeking to deliver long-term returns for investors.

Goodman Group

The Hayesbery, Rosebery, NSW, Australia, 2018

Key Executives

Name Title Year Born
Mr. Gregory Leith Goodman Group CEO & Director 1963
Mr. Nick Vrondas Group Chief Financial Officer 1970
Mr. Michael O'Sullivan Group Chief Risk Officer 1967
Mr. Nicholas Kurtis Group Head of Equities 1975
Mr. Anthony Rozic BEcon, C.A., CA Deputy Group CEO, CEO of North America & Director 1969
Mr. Daniel Cornelius D. Peeters Exec. Director of Corp. & Director 1968
Mr. James R. Inwood Head of Group Stakeholder Relations 1972
Mr. Carl Bicego Group Head of Legal & Company Sec. 1970
Michelle Chaperon Head of Group Corp. Communications NA
Ms. Alison Brink Group Gen. Mang. of Marketing & Communications 1969

Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).