Schaffer Corporation Limited
ASX:SFC.AX
20.88 (AUD) • At close November 5, 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 | 1998 Q4 | 1997 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 37.604 | 40.038 | 39.126 | 45.738 | 43.985 | 33.677 | 37.354 | 40.781 | 31.501 | 23.577 | 17.371 | 24.477 | 25.938 | 28.602 | 11.417 | 19.418 | 7.068 | 10.133 | 4.192 | 9.507 | 14.583 | 14.646 | 12.662 | 19.714 | 12.956 | 7.961 | 15.51 | 14.404 | 21.735 | 9.537 | 13.596 | 12.737 | 28.489 | 21.072 | 5.606 | 2.272 | 2.323 | 2.168 | 1.393 | 0.42 |
Kortetermijnbeleggingen
| 19.811 | 3.083 | 1.966 | 0.22 | 0.584 | 6.478 | 6.26 | 4.441 | 3.515 | 4.884 | 19.336 | 10.515 | 6 | 8.515 | 0 | 0 | 0 | 0 | 1.636 | 0 | 0.15 | 0.055 | 0.052 | 0.044 | 0.033 | 0.032 | 0.031 | 0.039 | 0.051 | 0.103 | 0.304 | 0.083 | 0.347 | 0.694 | 1.869 | 2.91 | 2.231 | 1.264 | 2.692 | 2.688 |
Liquide middelen en kortetermijnbeleggingen
| 57.415 | 43.121 | 41.092 | 45.958 | 44.569 | 40.155 | 43.614 | 45.222 | 35.016 | 28.461 | 36.838 | 34.992 | 33.351 | 37.117 | 11.417 | 19.418 | 7.068 | 10.133 | 5.828 | 9.507 | 14.733 | 14.701 | 12.714 | 19.758 | 12.989 | 7.993 | 15.541 | 14.443 | 21.786 | 9.64 | 13.9 | 12.82 | 28.836 | 21.766 | 7.475 | 5.182 | 4.554 | 3.432 | 4.085 | 3.108 |
Nettovorderingen
| 31.981 | 29.937 | 37.545 | 27.407 | 35.093 | 24.754 | 30.012 | 34.743 | 17.496 | 32.66 | 29.237 | 38.558 | 33.774 | 36.971 | 38.756 | 31.405 | 33.578 | 33.172 | 26.766 | 23.947 | 18.935 | 25.964 | 25.693 | 20.601 | 22.088 | 27.553 | 20.71 | 20.894 | 26.294 | 28.158 | 26.004 | 28.123 | 26.953 | 27.536 | 36.676 | 8.408 | 6.215 | 9.393 | 6.659 | 5.914 |
Voorraad
| 44.861 | 50.208 | 58.715 | 72.959 | 51.594 | 50.995 | 37.986 | 28.705 | 40.909 | 39.652 | 40.062 | 38.906 | 39.604 | 42.65 | 49.415 | 55.644 | 59.754 | 71.468 | 69.838 | 52.299 | 47.425 | 47.341 | 42.91 | 42.209 | 39.458 | 45.089 | 43.908 | 49.246 | 49.48 | 38.917 | 38.243 | 34.049 | 29.984 | 35.288 | 38.232 | 2.364 | 10.576 | 1.931 | 1.964 | 1.826 |
Overige vlottende activa
| 6.982 | 19.74 | 15.831 | 13.298 | 4.706 | 3.705 | 2.047 | 3.501 | 2.241 | 4.904 | 8.733 | 4.51 | 12.466 | 2.703 | 12.255 | 3.405 | 7.993 | 2.575 | 6.737 | 2.547 | 5.293 | 3.735 | 0.149 | 2.498 | 1.026 | 0.126 | 1.119 | 3.689 | 1.861 | 1.227 | 0.352 | 0.073 | 0.38 | 0.094 | 0.161 | 0.146 | 0.051 | 8.836 | 8.263 | 6.641 |
Totaal vlottende activa
| 145.788 | 143.006 | 153.183 | 159.622 | 135.962 | 119.609 | 113.659 | 112.171 | 95.662 | 105.677 | 114.739 | 116.966 | 117.782 | 119.441 | 111.843 | 109.872 | 108.393 | 117.348 | 107.533 | 88.3 | 86.386 | 91.741 | 83.191 | 85.066 | 77.165 | 82.507 | 81.278 | 88.272 | 99.421 | 77.942 | 79.223 | 76.918 | 88.37 | 87.416 | 86.591 | 25.567 | 21.68 | 23.592 | 20.971 | 17.489 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 49.904 | 47.369 | 50.047 | 49.097 | 45.803 | 44.931 | 46.483 | 49.151 | 51.471 | 54.515 | 26.766 | 28.951 | 27.645 | 28.793 | 37.29 | 45.682 | 46.138 | 44.927 | 41.352 | 41.255 | 40.831 | 39.418 | 44.915 | 45.51 | 45.985 | 48.571 | 59.653 | 60.129 | 63.446 | 48.382 | 39.834 | 53.938 | 56.646 | 71.038 | 71.289 | 24.195 | 22.571 | 22.186 | 21.199 | 18.823 |
Goodwill
| 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 4.995 | 4.995 | 4.995 | 4.995 | 4.995 | 4.995 | 4.995 | 1.299 | 1.299 | 1.167 | 1.299 | 1.431 | 1.563 | 0.166 | 0.171 | 0.184 | 0.196 | 0.09 |
Immateriële activa
| 0 | 0 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 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 | 0.004 | 0.006 | 0 |
Goodwill en immateriële activa
| 1.299 | 1.299 | 2.598 | 1.299 | 2.598 | 1.299 | 2.598 | 1.299 | 2.598 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 1.299 | 4.995 | 4.995 | 4.995 | 4.995 | 4.995 | 4.995 | 4.995 | 1.299 | 1.299 | 1.167 | 1.299 | 1.431 | 1.563 | 0.166 | 0.171 | 0.188 | 0.202 | 0.09 |
Langetermijnbeleggingen
| 212.654 | 203.613 | 201.064 | 190.407 | 187.41 | 104.406 | 108.521 | 100.716 | 87.062 | 78.887 | 28.278 | 24.952 | 13.733 | 8.997 | 6.62 | 4.52 | 4.384 | 3.436 | 3.532 | 3.205 | 2.02 | 1.52 | 14.351 | 0 | 13.952 | 14.132 | 16.731 | 17.951 | 17.837 | 17.353 | 12.325 | 0 | 0 | 0 | 0 | 11.588 | 32.372 | 21.523 | 21.913 | 19.238 |
Belastingvorderingen
| 5.155 | 5.538 | 15.958 | 4.26 | 14.923 | 4.852 | 16.911 | 4.319 | 17.792 | 6.683 | 9.194 | 0 | 6.076 | 0 | 2.284 | 0 | 1.983 | 0 | 0.778 | 0 | 1.063 | 0 | 0.713 | 0 | 0.456 | 1.802 | 1.534 | 1.224 | 0.338 | 0.585 | 2.321 | 2.718 | 3.275 | 3.678 | 4.247 | 0.871 | 1.624 | 1.116 | 0.936 | 0.529 |
Overige niet-vlottende activa
| 3.267 | 0.873 | -0.518 | 0.774 | 0.001 | 0.736 | 3.383 | 1.756 | 1.29 | 0 | -9.194 | 35.308 | -6.076 | 31.437 | -2.284 | 26.417 | -1.983 | 26.559 | -0.778 | 30.255 | -1.063 | 28.462 | 1.05 | -50.505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.594 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 272.279 | 258.692 | 269.149 | 245.837 | 250.735 | 156.224 | 177.896 | 157.241 | 160.213 | 141.384 | 56.343 | 90.51 | 42.677 | 70.526 | 45.209 | 77.918 | 51.821 | 76.221 | 46.183 | 76.014 | 44.15 | 70.699 | 66.024 | 50.505 | 65.388 | 69.5 | 82.913 | 84.299 | 86.616 | 67.619 | 55.779 | 57.823 | 61.22 | 76.147 | 77.099 | 57.414 | 56.738 | 45.013 | 44.25 | 38.68 |
Totaal activa
| 418.067 | 401.698 | 422.332 | 405.459 | 386.697 | 275.833 | 291.555 | 269.412 | 255.875 | 247.061 | 208.21 | 207.476 | 195.213 | 189.967 | 184.958 | 187.79 | 187.374 | 193.569 | 183.397 | 164.314 | 160.284 | 162.44 | 149.215 | 149.893 | 142.553 | 152.007 | 164.191 | 172.571 | 186.037 | 145.561 | 135.002 | 134.741 | 149.59 | 163.563 | 163.69 | 82.981 | 78.418 | 68.605 | 65.221 | 56.169 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 25.329 | 23.787 | 21.333 | 27.884 | 37.225 | 25.846 | 28.02 | 25.022 | 12.034 | 23.947 | 25.51 | 24.608 | 28.009 | 28.664 | 31.509 | 31.701 | 28.238 | 31.216 | 29.503 | 21.049 | 19.756 | 23.194 | 18.539 | 20.208 | 16.487 | 24.759 | 21.372 | 16.115 | 35.13 | 17.123 | 15.82 | 13.105 | 12.82 | 16.438 | 21.355 | 6.173 | 7.614 | 6.73 | 4.213 | 3.931 |
Kortlopende schulden
| 14.765 | 27.498 | 27.802 | 8.488 | 12.101 | 25.047 | 15.258 | 17.681 | 18.937 | 19.373 | 18.33 | 8.178 | 2.356 | 10.235 | 15.355 | 8.658 | 16.661 | 12.508 | 3.765 | 21.575 | 21.307 | 6.383 | 10.11 | 0 | 10.459 | 43.184 | 15.328 | 10.078 | 4.996 | 3.686 | 1.519 | 3.139 | 0.845 | 0.477 | 0.496 | 1.846 | 1.096 | 0.974 | 0.592 | 0.697 |
Belastingschulden
| 0.148 | 0.031 | 1.625 | 0.105 | 1.655 | 1.622 | 1.326 | 0.09 | 0 | 1.564 | 4.827 | 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 |
Uitgestelde opbrengsten
| 1.87 | 1.152 | 1.348 | 1.4 | 0.444 | 0.729 | 1.696 | 0.631 | 0.277 | 0.577 | 0.415 | 0 | -2.356 | 0 | -15.355 | 0 | -16.661 | 0 | -3.765 | 0 | -21.307 | 0 | 0 | 0 | 0 | 7.704 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.495 | -0.423 | -0.379 | -0.543 | -0.264 | -0.057 |
Overige kortlopende verplichtingen
| 28.126 | 19.254 | 23.524 | 19.02 | 11.143 | 10.613 | 11.205 | 9.179 | 9.017 | 9.971 | 15.923 | 14.707 | 23.879 | 15.867 | 26.434 | 6.514 | 28.533 | 11.713 | 12.399 | 5.717 | 32.388 | 8.927 | 9.012 | 17.286 | 7.11 | 0.56 | 6.022 | 10.935 | 7.558 | 8.07 | 7.118 | 6.161 | 14.579 | 11.623 | 21.009 | 3.305 | 4.539 | 3.596 | 2.72 | 2.738 |
Totaal kortlopende verplichtingen
| 70.09 | 71.691 | 74.007 | 56.792 | 60.913 | 62.235 | 56.179 | 52.513 | 40.265 | 53.868 | 60.178 | 47.493 | 51.888 | 54.766 | 57.943 | 46.873 | 56.771 | 55.437 | 41.902 | 48.341 | 52.144 | 38.504 | 37.661 | 37.494 | 34.056 | 76.207 | 42.722 | 37.128 | 47.684 | 28.879 | 24.457 | 22.405 | 28.244 | 28.538 | 42.365 | 10.901 | 12.87 | 10.757 | 7.261 | 7.309 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 44.722 | 43.389 | 50.297 | 66.168 | 33.412 | 20.056 | 29.251 | 33.382 | 39.834 | 58.653 | 13.996 | 38.555 | 25.127 | 34.374 | 34.8 | 57.657 | 44.505 | 53.138 | 61.404 | 35.779 | 30.2 | 44.731 | 38.008 | 42.068 | 42.936 | 15.69 | 61.303 | 73.948 | 80.537 | 61.563 | 56.485 | 53.292 | 53.901 | 64.117 | 63.235 | 31.569 | 27.854 | 18.791 | 14.093 | 7.391 |
Uitgestelde opbrengsten niet-vlottend
| 19.284 | 17.764 | 20.047 | 20.647 | 18.482 | 18.9 | 21.677 | 25.418 | 28.186 | -0 | 10.247 | 0 | 22.737 | 0 | 32.614 | 0 | 43.06 | 0 | 60.03 | 0 | 28.821 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.635 | -1.875 | -1.996 | -2.208 | -2.237 | 8.5 |
Uitgestelde belastingverplichtingen niet-vlottend
| 33.577 | 29.303 | 40.354 | 29.342 | 40.458 | 4.823 | 18.874 | 5.109 | 14.952 | 2.087 | 3.749 | 0 | 2.39 | 0 | 2.186 | 0 | 1.445 | 0 | 1.374 | 0 | 1.379 | 0 | 0.918 | 0 | 0 | 0 | 0 | 0 | 0.451 | 0.734 | 2.142 | 2.363 | 2.549 | 2.904 | 2.731 | 1.817 | 1.989 | 2.311 | 2.03 | 0.991 |
Overige niet-vlottende verplichtingen
| 12.242 | 13.806 | 12.695 | 11.834 | 12.447 | 13.829 | 13.098 | 12.416 | 8.839 | 11.346 | -13.996 | 11.73 | -25.127 | 7.346 | -34.8 | 2.884 | -44.505 | 2.955 | -61.404 | 4.119 | -30.2 | 3.989 | 2.243 | -42.068 | 1.454 | 1.483 | 1.421 | 0.383 | 0.415 | 1.265 | 1.812 | 2.709 | 2.628 | 3.367 | 4.17 | 2.293 | 2.328 | 10.746 | 12.206 | 0.255 |
Totaal niet-vlottende verplichtingen
| 109.825 | 104.262 | 123.393 | 127.991 | 104.799 | 57.608 | 82.9 | 76.325 | 91.811 | 72.086 | 13.996 | 50.285 | 25.127 | 41.72 | 34.8 | 60.541 | 44.505 | 56.093 | 61.404 | 39.898 | 30.2 | 48.72 | 41.169 | 42.068 | 44.39 | 17.173 | 62.724 | 74.331 | 81.403 | 63.562 | 60.439 | 58.364 | 59.078 | 70.388 | 68.501 | 33.804 | 30.175 | 29.64 | 26.092 | 17.137 |
Totaal passiva
| 179.915 | 175.953 | 197.4 | 184.783 | 165.712 | 119.843 | 139.079 | 128.838 | 132.076 | 125.954 | 92.166 | 97.778 | 92.627 | 96.486 | 101.253 | 107.414 | 108.187 | 111.53 | 107.021 | 88.239 | 85.731 | 87.224 | 78.83 | 81.815 | 78.446 | 93.38 | 105.446 | 111.459 | 129.087 | 92.441 | 84.896 | 80.769 | 87.322 | 98.926 | 110.866 | 44.705 | 43.045 | 40.397 | 33.353 | 24.446 |
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 | 0 |
Gewone aandelen
| 9.781 | 9.702 | 9.921 | 10.616 | 10.59 | 12.559 | 11.622 | 11.265 | 11.227 | 11.884 | 13.991 | 14.37 | 14.54 | 16.583 | 16.583 | 16.583 | 16.583 | 16.583 | 16.583 | 16.583 | 16.593 | 16.622 | 16.824 | 16.824 | 16.853 | 17.034 | 17.034 | 17.034 | 17.034 | 17.034 | 17.034 | 17.034 | 15.916 | 14.738 | 13.386 | 7.797 | 7.335 | 7.335 | 5.039 | 5.278 |
Ingehouden winsten
| 210.036 | 197.923 | 195.201 | 192.871 | 193.867 | 128.73 | 128.445 | 118.84 | 100.522 | 97.07 | 88.643 | 82.566 | 72.101 | 62.155 | 52.867 | 51.063 | 50.512 | 53.201 | 48.33 | 48.566 | 48.3 | 48.702 | 45.478 | 44.723 | 40.982 | 36.283 | 35.701 | 36.845 | 33.438 | 29.583 | 26.388 | 30.703 | 39.071 | 41.905 | 31.803 | 30.479 | 25.453 | 18.288 | 21.536 | 20.817 |
Overige gereserveerde algehele resultaten
| 4.793 | 1.655 | 2.341 | 1.418 | 0.81 | 0.099 | -0.422 | -0.731 | 0.903 | 0.334 | 0.393 | 2.919 | 4.221 | 3.872 | 4.935 | 3.792 | 3.551 | 3.591 | 3.133 | 2.889 | 2.155 | 2.67 | 2.152 | 0 | 1.162 | 1.081 | 1.692 | 2.146 | 2.222 | 2.476 | 2.976 | 2.585 | 2.585 | 2.585 | 2.585 | -7.467 | 2.585 | 2.585 | 5.293 | 6.225 |
Overige totale aandeelhoudersvermogen
| 0 | 2.585 | 2.585 | 2.585 | 2.585 | 2.585 | 2.585 | 2.585 | 2.585 | 2.594 | 2.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.467 | 0 | 0 | 0 | -0.676 |
Totaal eigen vermogen van aandeelhouders
| 224.61 | 211.865 | 210.048 | 207.49 | 207.852 | 143.973 | 142.23 | 131.959 | 115.237 | 111.882 | 105.612 | 99.855 | 90.862 | 82.61 | 74.385 | 71.438 | 70.646 | 73.375 | 68.046 | 68.038 | 67.048 | 67.994 | 64.454 | 62.724 | 58.997 | 54.398 | 54.427 | 56.025 | 52.694 | 49.093 | 46.398 | 50.322 | 57.572 | 59.228 | 47.774 | 38.276 | 35.373 | 28.208 | 31.868 | 31.644 |
Totaal eigen vermogen
| 238.152 | 225.745 | 224.932 | 220.676 | 220.985 | 155.99 | 152.476 | 140.574 | 123.799 | 121.107 | 116.044 | 109.698 | 102.586 | 93.481 | 83.705 | 80.376 | 79.187 | 82.039 | 76.376 | 76.075 | 74.553 | 75.216 | 70.385 | 68.078 | 64.107 | 58.627 | 58.745 | 61.112 | 56.95 | 53.12 | 50.106 | 53.972 | 62.268 | 64.637 | 52.824 | 38.276 | 35.373 | 28.208 | 31.868 | 31.723 |
Totaal passiva en aandeelhoudersvermogen
| 418.067 | 401.698 | 422.332 | 405.459 | 386.697 | 275.833 | 291.555 | 269.412 | 255.875 | 247.061 | 209.852 | 207.476 | 195.213 | 189.967 | 184.958 | 187.79 | 187.374 | 193.569 | 183.397 | 164.314 | 160.284 | 162.44 | 149.215 | 0 | 142.553 | 152.007 | 164.191 | 172.571 | 186.037 | 145.561 | 135.002 | 134.741 | 149.59 | 163.563 | 163.69 | 82.981 | 78.418 | 68.605 | 65.221 | 56.169 |