Bega Cheese Limited
ASX:BGA.AX
5.22 (AUD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) 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 | 2012 Q3 | 2012 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 1,793.6 | 1,728 | 1,700.9 | 1,675.1 | 1,502.7 | 1,507.2 | 1,365.667 | 707.733 | 752.068 | 741.151 | 770.788 | 649.164 | 638.574 | 613.467 | 605.532 | 621.131 | 634.594 | 561.373 | 560.13 | 552.5 | 558.776 | 510.616 | 513.947 | 490.44 | 231.688 | 231.688 | 231.688 |
Cost of Revenue
| 1,444.3 | 1,378.8 | 1,396.2 | 1,323.4 | 1,178.2 | 1,142.3 | 1,043.466 | 564.734 | 588.859 | 615.312 | 601.4 | 525.626 | 500.276 | 476.08 | 515.374 | 548.977 | 539.927 | 502.668 | 498.649 | 492.889 | 504.581 | 437.874 | 452.219 | 422.125 | 202.847 | 202.847 | 202.847 |
Gross Profit
| 349.3 | 349.2 | 304.7 | 351.7 | 324.5 | 364.9 | 322.201 | 142.999 | 163.209 | 125.839 | 169.388 | 123.538 | 138.298 | 137.387 | 90.158 | 72.154 | 94.667 | 58.705 | 61.481 | 59.611 | 54.195 | 72.742 | 61.728 | 68.315 | 28.842 | 28.842 | 28.842 |
Gross Profit Ratio
| 0.195 | 0.202 | 0.179 | 0.21 | 0.216 | 0.242 | 0.236 | 0.202 | 0.217 | 0.17 | 0.22 | 0.19 | 0.217 | 0.224 | 0.149 | 0.116 | 0.149 | 0.105 | 0.11 | 0.108 | 0.097 | 0.142 | 0.12 | 0.139 | 0.124 | 0.124 | 0.124 |
Reseach & Development Expenses
| 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 |
General & Administrative Expenses
| 99.6 | 90.2 | 95 | 90 | 101.8 | 77.5 | 111.1 | 39.2 | 83.482 | 39.818 | 72.106 | 28.67 | 54.53 | 28.463 | 41.497 | 12.734 | 43.682 | 9.646 | 23.159 | 25.437 | 23.71 | 22.774 | 22.545 | 18.838 | 11.271 | 11.271 | 11.271 |
Selling & Marketing Expenses
| 205.5 | 217 | 192.3 | 225.6 | 183.1 | 201.1 | 162.8 | 61 | 54.932 | 67.368 | 63.507 | 59.746 | 59.912 | 52.701 | 35.27 | 31.711 | 31.451 | 29.496 | 28.97 | 27.827 | 30.2 | 24.241 | 25.735 | 27.271 | 10.785 | 10.785 | 10.785 |
SG&A
| 327.8 | 330.4 | 308.9 | 339.5 | 310.9 | 305.4 | 292.549 | 108.151 | 146.308 | 113.371 | 142.117 | 95.454 | 119.713 | 86.224 | 78.249 | 46.054 | 76.927 | 40.93 | 54.189 | 54.863 | 55.654 | 48.566 | 49.33 | 47.611 | 22.056 | 22.056 | 22.056 |
Other Expenses
| 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 |
Operating Expenses
| 327.8 | 330.4 | 308.9 | 339.5 | 310.9 | 305.4 | 292.549 | 108.151 | 146.308 | 113.371 | 142.117 | 103.124 | 117.068 | 98.817 | 86.925 | 49.109 | 73.086 | 36.924 | 51.498 | 50.081 | 12.414 | 42.438 | 45.832 | 42.037 | 22.056 | 22.056 | 22.056 |
Operating Income
| 21.5 | 18.8 | -4.2 | 12.2 | 13.6 | 59.5 | 29.652 | 34.848 | 16.901 | 12.468 | 27.271 | 32.185 | 22.328 | 54.598 | 15.281 | 29.203 | 20.715 | 20.827 | 10.496 | 8.063 | 1.095 | 28.923 | 14.194 | 25.43 | 6.786 | 6.786 | 6.786 |
Operating Income Ratio
| 0.012 | 0.011 | -0.002 | 0.007 | 0.009 | 0.039 | 0.022 | 0.049 | 0.022 | 0.017 | 0.035 | 0.05 | 0.035 | 0.089 | 0.025 | 0.047 | 0.033 | 0.037 | 0.019 | 0.015 | 0.002 | 0.057 | 0.028 | 0.052 | 0.029 | 0.029 | 0.029 |
Total Other Income Expenses Net
| -8.4 | 7.9 | -263.3 | -0.7 | -17.8 | -23.4 | 30.757 | 0.943 | 2.271 | -0.657 | -6.33 | -19.567 | -1.873 | -16.991 | 164.595 | -4.566 | 2.416 | -1.083 | -1.955 | 3.145 | 69.057 | -2.941 | -0.599 | -3.676 | -0.016 | -0.016 | -0.016 |
Income Before Tax
| 13.1 | 26.7 | -267.5 | 11.5 | -4.2 | 36.1 | 60.409 | 35.791 | 19.172 | 11.811 | 10.409 | 8.517 | 16.712 | 34.172 | 176.504 | 21.534 | 20.156 | 19.744 | 8.541 | 7.893 | 67.598 | 25.982 | 13.595 | 21.754 | 6.77 | 6.77 | 6.77 |
Income Before Tax Ratio
| 0.007 | 0.015 | -0.157 | 0.007 | -0.003 | 0.024 | 0.044 | 0.051 | 0.025 | 0.016 | 0.014 | 0.013 | 0.026 | 0.056 | 0.291 | 0.035 | 0.032 | 0.035 | 0.015 | 0.014 | 0.121 | 0.051 | 0.026 | 0.044 | 0.029 | 0.029 | 0.029 |
Income Tax Expense
| 9.1 | 0.2 | -29.9 | 3 | 1.1 | 8.5 | 11.06 | 14.14 | 6.639 | 3.138 | 3.568 | 3.524 | 8.507 | 13.609 | 53.445 | 5.845 | 5.876 | 5.245 | 2.187 | 1.839 | 20.273 | 7.252 | 4.04 | 5.864 | 1.663 | 1.663 | 1.663 |
Net Income
| 4 | 26.5 | -237.2 | 7.3 | -3.8 | 28 | 50.493 | 21.707 | 12.723 | 8.545 | 6.826 | 4.993 | 8.205 | 20.563 | 123.059 | 15.689 | 14.28 | 14.499 | 6.354 | 6.054 | 47.325 | 18.73 | 9.555 | 15.89 | 4.384 | 4.384 | 4.384 |
Net Income Ratio
| 0.002 | 0.015 | -0.139 | 0.004 | -0.003 | 0.019 | 0.037 | 0.031 | 0.017 | 0.012 | 0.009 | 0.008 | 0.013 | 0.034 | 0.203 | 0.025 | 0.023 | 0.026 | 0.011 | 0.011 | 0.085 | 0.037 | 0.019 | 0.032 | 0.019 | 0.019 | 0.019 |
EPS
| 0.013 | 0.087 | -0.78 | 0.024 | -0.013 | 0.092 | 0.17 | 0.096 | 0.058 | 0.039 | 0.031 | 0.025 | 0.044 | 0.11 | 0.8 | 0.1 | 0.094 | 0.095 | 0.041 | 0.04 | 0.31 | 0.12 | 0.062 | 0.1 | 0.032 | 0.032 | 0.032 |
EPS Diluted
| 0.013 | 0.087 | -0.78 | 0.024 | -0.013 | 0.092 | 0.17 | 0.096 | 0.058 | 0.039 | 0.031 | 0.025 | 0.044 | 0.11 | 0.8 | 0.1 | 0.094 | 0.095 | 0.041 | 0.04 | 0.31 | 0.12 | 0.062 | 0.1 | 0.032 | 0.032 | 0.032 |
EBITDA
| 34.3 | 67.5 | -176.6 | 46.6 | 51.2 | 120.4 | 79.668 | 65.8 | 48.5 | 38.281 | 39.844 | 51.589 | 37.373 | 68.234 | 27.409 | 41.751 | 32.296 | 31.528 | 21.557 | 19.332 | 12.442 | 39.582 | 23.864 | 36.45 | 13.519 | 13.519 | 13.519 |
EBITDA Ratio
| 0.019 | 0.036 | 0.043 | 0.022 | 0.042 | 0.076 | 0.058 | 0.085 | 0.055 | 0.046 | 0.063 | 0.079 | 0.059 | 0.111 | 0.045 | 0.067 | 0.051 | 0.056 | 0.038 | 0.035 | 0.022 | 0.078 | 0.046 | 0.074 | 0.058 | 0.058 | 0.058 |