Joyce Corporation Ltd
ASX:JYC.AX
4.38 (AUD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q4 | 2005 Q4 | 2004 Q4 | 2003 Q4 | 2002 Q4 | 2001 Q4 | 2000 Q4 | 1999 Q4 | 1997 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 40.838 | 35.577 | 47.731 | 37.585 | 33.151 | 18.081 | 20.463 | 18.434 | 10.822 | 1.988 | 6.975 | 4.01 | 6.215 | 3.211 | 5.296 | 6.007 | 15.249 | 13.677 | 5.962 | 1.739 | 0.816 | 2.485 | 3.439 | 3.744 | 3.774 | 3.78 | 4.18 | 3.519 | 4.687 | 4.279 | 0.825 | 1.306 | 1.787 | 1.8 | 1.065 | 17.732 | 13.662 | 23.91 | 20.312 |
Kortetermijnbeleggingen
| 1.69 | 0 | 1.652 | 0 | 1.218 | 0 | 0.582 | 0 | 0.179 | 0 | 0.031 | 0 | 0.068 | 0 | 0.38 | 0 | 0.85 | 0 | 1.252 | 1.285 | 0.4 | 0.909 | 0.954 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 40.838 | 35.577 | 47.731 | 37.585 | 33.151 | 18.081 | 20.463 | 18.434 | 10.822 | 1.988 | 6.975 | 4.01 | 6.215 | 3.211 | 5.296 | 6.007 | 15.249 | 13.677 | 5.962 | 3.024 | 1.225 | 3.394 | 4.393 | 3.744 | 3.774 | 3.78 | 4.18 | 3.519 | 4.687 | 4.279 | 0.825 | 1.306 | 1.787 | 1.8 | 1.065 | 17.732 | 13.662 | 23.91 | 20.312 |
Nettovorderingen
| 1.508 | 1.904 | 1.059 | 2.274 | 1.537 | 1.619 | 0.775 | 0.697 | 4.846 | 1.829 | 3.162 | 1.713 | 2.693 | 0.687 | 0.815 | 0.446 | 0.662 | 0.56 | 0.629 | 0.709 | 0.451 | 1.491 | 1.218 | 1.156 | 0.905 | 1.166 | 2.593 | 3.021 | 9.447 | 5.248 | 3.196 | 8.094 | 8.249 | 9.226 | 9.736 | 20.491 | 23.878 | 17.95 | 13.621 |
Voorraad
| 3.893 | 3.355 | 2.587 | 3.288 | 3.182 | 3.096 | 3.225 | 2.44 | 2.974 | 3.4 | 3.185 | 4.379 | 3.645 | 4.524 | 4.908 | 4.213 | 3.642 | 2.756 | 2.185 | 2.43 | 2.108 | 1.997 | 1.96 | 2.684 | 4.223 | 4.275 | 5.886 | 6.09 | 4.148 | 1.289 | 1.982 | 4.895 | 4.93 | 5.339 | 4.476 | 13.808 | 16.818 | 12.882 | 14.301 |
Overige vlottende activa
| 0.391 | 3.053 | 0.629 | 2.874 | 16.61 | 5.431 | 0.28 | 0.75 | 0.208 | 1.36 | 0.683 | 1.561 | 0.553 | 1.376 | 0.703 | 2.491 | 1.087 | 1.749 | 24.09 | 0.679 | 1.689 | 0.366 | 0.041 | 0.531 | 0.281 | 0.56 | 7.957 | 8.768 | 0.178 | 0.05 | 0.036 | 0 | 0 | 0 | 0 | 1.36 | 0 | 0 | 0 |
Totaal vlottende activa
| 46.63 | 40.836 | 52.006 | 43.147 | 54.48 | 28.227 | 24.743 | 22.321 | 18.85 | 8.577 | 14.005 | 11.663 | 13.106 | 9.798 | 11.722 | 13.157 | 20.64 | 18.742 | 32.866 | 6.842 | 5.464 | 7.248 | 7.708 | 8.115 | 9.183 | 9.781 | 20.616 | 21.398 | 18.46 | 10.866 | 6.039 | 14.295 | 14.966 | 16.365 | 15.277 | 54.663 | 54.358 | 54.742 | 48.234 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 33.262 | 25.693 | 22.687 | 23.584 | 17.356 | 15.942 | 21.346 | 21.602 | 19.002 | 23.297 | 24.004 | 11.289 | 10.778 | 11.088 | 18.589 | 9.157 | 6.243 | 5.92 | 1.294 | 1.822 | 0.497 | 0.545 | 0.612 | 0.697 | 0.463 | 1.606 | 2.289 | 2.721 | 2.705 | 1.211 | 1.323 | 20.452 | 22.275 | 22.934 | 21.131 | 23.706 | 18.442 | 17.522 | 21.905 |
Goodwill
| 7.33 | 0 | 7.33 | 0 | 7.33 | 0 | 7.33 | 0 | 7.33 | 0 | 15.933 | 0 | 15.933 | 17.248 | 15.933 | 16.718 | 9.5 | 9.62 | 9.62 | 10.298 | 9.972 | 10.047 | 10.122 | 10.222 | 10.222 | 10.225 | 10.225 | 10.225 | 9.116 | 9.01 | 0 | 0 | 0 | 0 | 0 | 0 | 3.423 | 2.057 | 2.369 |
Immateriële activa
| 0.332 | 7.697 | 7.734 | 7.788 | 7.597 | 7.42 | 7.45 | 7.48 | 7.51 | 18.144 | 2.436 | 18.289 | 2.23 | 0 | 15.617 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.654 | 0 | 0 | 0 | 0 | 0 | 8.485 | 7.185 | 7.185 |
Goodwill en immateriële activa
| 7.662 | 7.697 | 15.064 | 7.788 | 14.927 | 7.42 | 14.78 | 7.48 | 14.84 | 18.144 | 18.369 | 18.289 | 18.163 | 17.248 | 15.933 | 16.718 | 9.5 | 9.62 | 9.62 | 10.298 | 9.972 | 10.047 | 10.122 | 10.222 | 10.222 | 10.225 | 10.225 | 10.225 | 9.116 | 9.01 | 6.654 | 0 | 0 | 0 | -1.61 | 0.167 | 11.908 | 9.242 | 9.554 |
Langetermijnbeleggingen
| 2.466 | 2.375 | 2.007 | 1.818 | 0.118 | 9.739 | 9.737 | 9.623 | 9.78 | 9.623 | 10.022 | 0 | 9.623 | 0 | 33.215 | 0 | 14.633 | 0 | 9.996 | 0 | 0.755 | 0 | 16.283 | 0.045 | 15.057 | 10.455 | 10.512 | 10.436 | 20.806 | 22.666 | 23.045 | 1.541 | 1.548 | 1.549 | 1.61 | 1.6 | 1.605 | 1.602 | 1.652 |
Belastingvorderingen
| 2.816 | 2.096 | 1.97 | 7.729 | 6.147 | 5.996 | 6.005 | 6.229 | 5.564 | 6.605 | 1.543 | 0 | 1.445 | 0 | 1.307 | 0 | 1.11 | 0 | 0.918 | 0 | 2.28 | 0 | 2.629 | 0 | 2.112 | 1.12 | 0.387 | 0.25 | 0.262 | 0.5 | 0 | 2.317 | 1.467 | 1.467 | 1.467 | 1.467 | 0.142 | 0.187 | 1.597 |
Overige niet-vlottende activa
| -0 | 0 | -7.33 | 0 | -6.813 | -0 | -7.33 | 0.114 | -7.33 | 0.349 | -11.565 | 12.287 | -11.068 | 12.158 | -34.522 | 2.298 | -15.743 | 2.307 | -10.914 | 24.561 | -2.28 | 19.685 | 0.072 | -10.964 | 0.42 | 0.48 | 0.42 | 0.377 | 0.528 | 0.152 | 0.019 | 0 | 0 | 0 | 1.75 | 0.088 | 0.949 | 0.051 | 0.489 |
Totaal niet-vlottende activa
| 46.206 | 37.861 | 34.398 | 40.919 | 31.735 | 39.097 | 44.538 | 45.048 | 41.856 | 58.018 | 42.373 | 41.865 | 28.941 | 40.494 | 34.522 | 28.173 | 15.743 | 17.847 | 10.914 | 36.681 | 11.224 | 30.277 | 29.718 | 10.964 | 28.274 | 23.886 | 23.833 | 24.009 | 33.417 | 33.539 | 31.041 | 24.31 | 25.29 | 25.95 | 24.348 | 27.028 | 33.046 | 28.604 | 35.197 |
Totaal activa
| 92.836 | 78.697 | 86.404 | 84.066 | 86.215 | 67.324 | 69.281 | 67.369 | 60.706 | 66.595 | 72.602 | 53.528 | 54.098 | 50.292 | 48.647 | 41.33 | 38.61 | 36.589 | 45.814 | 43.523 | 36.618 | 37.525 | 37.426 | 36.767 | 37.457 | 33.667 | 44.449 | 45.407 | 51.877 | 44.405 | 37.08 | 38.605 | 40.256 | 42.315 | 39.625 | 81.691 | 87.404 | 83.346 | 83.431 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||
Crediteuren
| 4.87 | 3.375 | 5.356 | 3.244 | 24.784 | 16.666 | 19.747 | 13.793 | 12.774 | 11.803 | 3.771 | 11.029 | 2.709 | 9.148 | 2.194 | 9.696 | 2.633 | 7.255 | 1.748 | 5.685 | 0.534 | 4.25 | 0.604 | 5.761 | 1.78 | 1.864 | 3.297 | 2.44 | 3.727 | 2.878 | 1.566 | 6.284 | 6.399 | 8.365 | 7.4 | 37.201 | 20.876 | 19.877 | 19.963 |
Kortlopende schulden
| 6.967 | 5.854 | 5.426 | 5.735 | 4.89 | 4.475 | 3.974 | 9.422 | 3.891 | 6.182 | 0.894 | 0.953 | 0.435 | 0.4 | 0 | 0 | 0 | 0 | 0.022 | 0.049 | 0.102 | 0.699 | 0.07 | 0 | 0.061 | 0.635 | 12.602 | 4.578 | 4.957 | 0.019 | 0.021 | 0.132 | 0.444 | 0.759 | 0.642 | 17.951 | 2.613 | 1.818 | 0.242 |
Belastingschulden
| 0.385 | 0 | 3.334 | 0 | 0.382 | 0.697 | 1.71 | 1.711 | 0.484 | 0.042 | 0.155 | 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 |
Uitgestelde opbrengsten
| 12.725 | 0 | 13.011 | 0 | 0.382 | 0.697 | 1.71 | 1.711 | 1.889 | 0.042 | -0.894 | 0 | -0.435 | 0 | 0 | 0 | 0 | 0 | -0.022 | 0 | -0.102 | 0 | 4.698 | 0 | 4.138 | 3.402 | 3.674 | 2.502 | 4.001 | 4.103 | 3.303 | 1.441 | 1.967 | 0 | 3.05 | 4.212 | -2.613 | -1.818 | 5.239 |
Overige kortlopende verplichtingen
| 7.708 | 16.688 | 10.659 | 19.534 | 2.884 | 2.689 | 2.41 | 2.187 | 1.575 | 1.789 | 17.4 | 1.919 | 11.853 | 2.577 | 10.393 | 2.235 | 8.708 | 2.855 | 11.628 | 0.717 | 3.433 | 0.506 | 0.89 | 1.259 | 1.465 | 1.194 | 5.18 | 0.59 | 0.474 | 0.082 | 0.078 | 1.48 | 2.455 | 3.918 | 2.521 | 7.729 | 11.609 | 11.491 | 4.711 |
Totaal kortlopende verplichtingen
| 32.27 | 25.917 | 34.452 | 28.513 | 32.94 | 24.527 | 27.841 | 27.113 | 20.129 | 19.816 | 21.171 | 13.901 | 14.562 | 12.125 | 12.587 | 11.931 | 11.341 | 10.11 | 13.376 | 6.451 | 3.967 | 5.455 | 6.262 | 7.02 | 7.444 | 7.095 | 24.753 | 10.11 | 13.159 | 7.082 | 4.968 | 9.337 | 11.265 | 13.042 | 13.613 | 67.093 | 32.485 | 31.368 | 30.155 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 20.629 | 15.509 | 13.629 | 14.53 | 10.443 | 9.261 | 9.788 | 10.176 | 5.23 | 5.171 | 9.622 | 10.163 | 10.056 | 9.6 | 8.6 | 1.6 | 0 | 0 | 5.3 | 7 | 6.9 | 6.949 | 6.374 | 5.499 | 5.402 | 7.049 | 0.286 | 8.475 | 8.514 | 7.85 | 1.367 | 10.942 | 12.095 | 12.724 | 10.592 | 0 | 27.816 | 24.719 | 27.99 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 8.587 | 9.498 | 9.052 | 0 | 9.502 | 0 | 8.338 | 0 | 0 | 0 | 4.983 | 0 | 4.135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.816 | -0.219 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 6.522 | 6.76 | 4.337 | 4.364 | 4.433 | 3.851 | 4.353 | 0.57 | 0 | 0.554 | 0 | 0.262 | 0 | 0.317 | 0 | 0.317 | 0 | 2.765 | 0 | 2.399 | 0 | 2.007 | 1.12 | 2.321 | 2.358 | 3.169 | 3.76 | 3.558 | 0 | 0 | 0 | 0 | 0 | 0.393 | 0.056 | 0 |
Overige niet-vlottende verplichtingen
| 1.118 | 0.57 | 0.553 | 0.564 | 0.584 | 0.663 | 0.649 | 0.637 | 1.256 | 1.146 | -9.622 | 1.398 | -10.056 | 1.242 | -8.6 | 1.417 | 0.962 | 0 | -5.3 | 4.476 | -6.9 | 2.794 | 0.258 | -5.499 | 0.291 | 0.485 | 1.398 | 0.221 | 0.548 | 0.287 | 0.553 | 1.057 | 1.562 | 2.535 | 3.502 | 4.215 | 6.016 | 1.464 | 1.278 |
Totaal niet-vlottende verplichtingen
| 21.747 | 16.079 | 14.182 | 21.616 | 17.787 | 14.261 | 14.801 | 15.246 | 18.924 | 20.168 | 9.622 | 11.561 | 10.056 | 10.842 | 8.6 | 3.017 | 1.279 | 0 | 5.3 | 11.476 | 6.9 | 9.743 | 9.031 | 5.499 | 7.7 | 8.654 | 4.005 | 11.054 | 12.231 | 11.897 | 5.478 | 11.999 | 13.657 | 15.259 | 14.094 | 4.215 | 29.409 | 26.02 | 29.268 |
Totaal passiva
| 54.017 | 41.996 | 48.634 | 50.129 | 50.727 | 38.788 | 42.642 | 42.359 | 39.053 | 39.984 | 46.386 | 25.462 | 25.99 | 22.967 | 22.161 | 14.948 | 12.62 | 10.11 | 19.364 | 17.927 | 13.888 | 15.198 | 15.293 | 15.009 | 15.144 | 15.749 | 28.758 | 21.164 | 25.39 | 18.979 | 10.446 | 21.336 | 24.922 | 28.301 | 27.707 | 71.308 | 61.894 | 57.388 | 59.423 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 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 |
Gewone aandelen
| 21.69 | 19.475 | 19.161 | 18.939 | 18.705 | 18.569 | 18.397 | 18.375 | 18.28 | 18.28 | 18.09 | 18.09 | 18.06 | 18.041 | 18.019 | 17.998 | 17.975 | 17.956 | 17.926 | 17.899 | 17.891 | 17.849 | 17.845 | 17.814 | 17.814 | 15.634 | 15.634 | 15.634 | 15.617 | 15.595 | 15.57 | 15.538 | 16.036 | 16.027 | 15.474 | 15.474 | 15.447 | 15.405 | 8.977 |
Ingehouden winsten
| 11.104 | 10.288 | 10.744 | 8.615 | 8.045 | 4.81 | 3.893 | 3.096 | -0.305 | 4.749 | 5.258 | 6.641 | 6.975 | 3.912 | 3.838 | 4.16 | 4.29 | 4.378 | 5.314 | 2.213 | -0.482 | -0.843 | -1.033 | 1.266 | 1.821 | -0.394 | -4.637 | 3.915 | 6.176 | 4.641 | 2.763 | 0.422 | -2.011 | -3.322 | -4.865 | -6.4 | 8.67 | 9.244 | 6.314 |
Overige gereserveerde algehele resultaten
| 1.757 | 3.54 | 3.072 | 2.721 | 1.777 | 1.119 | 0.742 | 0.072 | 0.02 | 0.01 | -0 | 0.097 | 3.073 | 2.699 | 2.681 | 2.699 | 2.699 | 2.699 | 2.699 | 5.321 | 5.321 | 5.321 | 5.321 | 0 | 2.678 | 2.678 | 4.694 | 4.694 | 4.694 | 5.19 | 8.301 | 1.309 | 1.309 | 1.309 | 1.309 | 1.309 | 1.309 | 1.309 | 8.717 |
Overige totale aandeelhoudersvermogen
| 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.073 | 0 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 2.678 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 34.551 | 33.303 | 32.977 | 30.275 | 28.527 | 24.498 | 23.032 | 21.543 | 17.995 | 23.039 | 23.348 | 24.828 | 25.035 | 24.652 | 24.556 | 24.857 | 24.964 | 25.033 | 25.939 | 25.433 | 22.73 | 22.327 | 22.133 | 21.758 | 22.313 | 17.918 | 15.691 | 24.243 | 26.487 | 25.426 | 26.634 | 17.269 | 15.334 | 14.014 | 11.918 | 10.383 | 25.426 | 25.958 | 24.008 |
Totaal eigen vermogen
| 38.819 | 36.701 | 37.77 | 33.937 | 35.488 | 28.536 | 26.639 | 25.01 | 21.653 | 26.611 | 26.216 | 28.066 | 28.108 | 27.325 | 26.486 | 26.382 | 25.99 | 25.767 | 26.45 | 25.596 | 22.73 | 22.327 | 22.133 | 21.758 | 22.313 | 17.918 | 15.691 | 24.243 | 26.487 | 25.426 | 26.634 | 17.269 | 15.334 | 14.014 | 11.918 | 10.383 | 25.51 | 25.958 | 24.008 |
Totaal passiva en aandeelhoudersvermogen
| 92.836 | 78.697 | 86.404 | 84.066 | 86.215 | 67.324 | 69.281 | 67.369 | 60.706 | 66.595 | 55.517 | 53.528 | 54.098 | 50.292 | 48.629 | 41.33 | 38.61 | 36.589 | 45.814 | 43.523 | 36.618 | 37.525 | 37.426 | 0 | 37.457 | 33.667 | 44.449 | 45.407 | 51.877 | 44.405 | 37.08 | 38.605 | 40.256 | 42.315 | 39.625 | 81.691 | 87.404 | 83.346 | 83.431 |