Goodman Group (GMG)

Basic

  • Market Cap

    A$44.06B

  • EV

    A$46.06B

  • Shares Out

    1,899.18M

  • Revenue

    A$2,991.3M

  • Employees

    971

Margins

  • Gross

    78.66%

  • EBITDA

    56.79%

  • Operating

    56.64%

  • Pre-Tax

    58.24%

  • Net

    52.15%

  • FCF

    —

Returns (5Yr Avg)

  • ROA

    7.7%

  • ROE

    16.21%

  • ROCE

    13.18%

  • ROIC

    12.44%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • P/FFO

    —

  • P/Adjusted FFO

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    A$24.37

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    A$1.59

  • Earnings (Dil)

    A$0.81

  • FCF

    —

  • Book Value

    A$9.57

Growth (CAGR)

  • Rev 3Yr

    5.7%

  • Rev 5Yr

    3.71%

  • Rev 10Yr

    10.52%

  • Dil EPS 3Yr

    0.54%

  • Dil EPS 5Yr

    6.49%

  • Dil EPS 10Yr

    23.95%

  • Rev Fwd 2Yr

    10.79%

  • EBITDA Fwd 2Yr

    10.13%

  • EPS Fwd 2Yr

    9.69%

  • EPS LT Growth Est

    8.29%

Dividends

  • Yield

    —

  • Payout

    36.13%

  • DPS

    A$0.3

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    1.39%

  • DPS Growth 10Yr

    4.46%

  • DPS Growth Fwd 2Yr

    2.28%

Select a metric from the list below to chart it

Jun '14
Jun '16
Jun '18
Jun '20
Jun '22
Metric
Jun '14
Jun '15
Jun '16
Jun '17
Jun '18
Jun '19
Jun '20
Jun '21
Jun '22
Jun '23

Revenues

1,718.6

1,509.7

1,988.3

2,091.0

1,968.9

Interest And Invest. Income

—

1.2

—

0.8

—

Other Revenues, Total

1,132.5

1,022.2

1,708.9

2,718.2

1,022.4

Total Revenues

2,851.1

2,533.1

3,697.2

4,810.0

2,991.3

Total Revenues % Chg.

14.3%

-11.2%

46.0%

30.1%

-37.8%

Cost of Goods Sold, Total

767.5

479.8

895.1

588.6

638.4

Gross Profit

2,083.6

2,053.3

2,802.1

4,221.4

2,352.9

Selling General & Admin Expenses, Total

267.7

292.3

294.0

349.3

372.5

Provision for Bad Debts

—

—

—

—

—

Stock-Based Compensation

196.6

164.0

268.8

257.6

286.0

Other Operating Expenses, Total

464.3

456.3

562.8

606.9

658.5

Operating Income

1,619.3

1,597.0

2,239.3

3,614.5

1,694.4

Interest Expense, Total

-77.5

-75.2

-11.6

-31.6

-23.6

Interest And Investment Income

39.5

13.2

10.4

8.3

22.1

Net Interest Expenses

-38.0

-62.0

-1.2

-23.3

-1.5

Currency Exchange Gains (Loss)

-10.3

-0.1

-0.4

-0.3

0.8

Other Non Operating Income (Expenses)

-1.0

-18.1

76.5

-199.2

-234.1

EBT, Excl. Unusual Items

1,570.0

1,516.8

2,314.2

3,391.7

1,459.6

Restructuring Charges

—

—

—

—

—

Gain (Loss) On Sale Of Investments

12.6

0.6

5.0

0.2

—

Gain (Loss) On Sale Of Assets

15.3

54.5

37.7

86.1

3.6

Asset Writedown

146.8

45.2

63.1

260.1

278.9

Other Unusual Items

—

—

—

—

—

EBT, Incl. Unusual Items

1,744.7

1,617.1

2,420.0

3,738.1

1,742.1

Income Tax Expense

116.8

113.0

108.1

324.1

182.2

Earnings From Continuing Operations

1,627.9

1,504.1

2,311.9

3,414.0

1,559.9

Minority Interest

—

—

—

—

—

Net Income

1,627.9

1,504.1

2,311.9

3,414.0

1,559.9

Net Income to Common Incl Extra Items

1,627.9

1,504.1

2,311.9

3,414.0

1,559.9

Net Income to Common Excl. Extra Items

1,627.9

1,504.1

2,311.9

3,414.0

1,559.9

Total Shares Outstanding

1,813.9

1,828.4

1,847.4

1,868.2

1,883.8

Weighted Avg. Shares Outstanding

1,811.7

1,826.0

1,844.2

1,863.7

1,878.6

Weighted Avg. Shares Outstanding Dil

1,864.1

1,880.2

1,893.1

1,909.1

1,919.2

EPS

0.9

0.8

1.3

1.8

0.8

EPS Diluted

0.9

0.8

1.2

1.8

0.8

EBITDA

1,625.9

1,602.4

2,247.2

3,619.0

1,698.7