Schaffer Corporation Limited
ASX:SFC.AX
20.88 (AUD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | 1991 | 1990 | 1989 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 216.158 | 183.638 | 170.429 | 196.334 | 155.573 | 203.623 | 227.036 | 188.502 | 213.524 | 157.223 | 163.494 | 138.067 | 147.212 | 125.064 | 130.971 | 163.545 | 191.35 | 143.771 | 141.397 | 135.413 | 176.195 | 223.133 | 204.387 | 40.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cost of Revenue
| 170.173 | 138.874 | 119.255 | 130.095 | 111.742 | 143.701 | 164.413 | 160.105 | 186.926 | 129.951 | 124.361 | 107.356 | 118.389 | 98.685 | 107.551 | 117.287 | 153.06 | 112.13 | 111.124 | 74.532 | 97.223 | 162.591 | 137.449 | 22.858 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 45.985 | 44.764 | 51.174 | 66.239 | 43.831 | 59.922 | 62.623 | 28.397 | 26.598 | 27.272 | 39.133 | 30.711 | 28.823 | 26.379 | 23.42 | 46.258 | 38.29 | 31.641 | 30.273 | 60.881 | 78.972 | 60.542 | 66.938 | 17.317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit Ratio
| 0.213 | 0.244 | 0.3 | 0.337 | 0.282 | 0.294 | 0.276 | 0.151 | 0.125 | 0.173 | 0.239 | 0.222 | 0.196 | 0.211 | 0.179 | 0.283 | 0.2 | 0.22 | 0.214 | 0.45 | 0.448 | 0.271 | 0.328 | 0.431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 14.475 | 13.27 | 11.839 | 19.976 | 11.607 | 19.198 | 21.374 | 12.098 | 12.457 | 11.668 | 13.411 | 13.073 | 11.453 | 9.808 | 10.689 | 12.792 | 15.511 | 11.195 | 12.347 | 36.782 | 42.798 | 13.335 | 12.788 | 4.974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0.541 | 0.612 | 0.598 | 0.605 | 0.623 | 0.628 | 0.613 | 0.563 | 6.016 | 6.631 | 7.688 | 7.538 | 9.575 | 9.424 | 6.775 | 8.225 | 8.937 | 5.025 | 4.737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 15.016 | 13.81 | 12.379 | 20.536 | 12.167 | 19.826 | 21.987 | 12.661 | 18.473 | 18.299 | 21.099 | 20.611 | 21.028 | 19.232 | 17.464 | 21.017 | 24.448 | 16.22 | 17.084 | 36.782 | 42.798 | 13.335 | 12.788 | 4.974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 12.099 | 7.985 | 12.74 | 26.221 | 15.887 | 8.482 | 5.836 | 4.634 | 9.042 | 5.759 | 7.213 | 9.02 | 7.105 | 11.103 | 6.693 | -1.472 | 8.226 | 5.781 | 4.401 | 8.455 | 11.972 | -1.087 | -37.655 | -6.192 | 12.531 | 0.635 | 3.955 | 3.852 | 4.053 | 6.205 | 2.363 | 4.057 | 0.843 | -4.146 | 2.699 | 4.065 |
Operating Expenses
| 27.115 | 13.81 | 12.379 | 20.536 | 12.167 | 18.921 | 26.247 | 13.653 | 15.384 | 18.561 | 23.556 | 15.951 | 26.052 | 27.123 | 24.87 | 29.111 | 30.267 | 23.03 | 24.062 | 51.861 | 62.437 | 27.695 | 4.411 | 1.82 | 12.531 | 0.635 | 3.955 | 3.852 | 4.053 | 6.205 | 2.363 | 4.057 | 0.843 | -4.146 | 2.699 | 4.065 |
Operating Income
| 18.87 | 30.954 | 38.795 | 45.703 | 31.664 | 40.096 | 40.636 | 15.736 | 8.125 | 8.973 | 18.034 | 10.1 | 2.771 | -0.744 | -1.796 | 17.147 | 13.842 | 8.611 | 6.211 | 9.02 | 16.535 | 20.245 | 38.425 | 10.523 | 12.531 | 0.635 | 3.955 | 3.852 | 4.053 | 6.205 | 2.363 | 4.057 | 0.843 | -4.146 | 2.699 | 4.065 |
Operating Income Ratio
| 0.087 | 0.169 | 0.228 | 0.233 | 0.204 | 0.197 | 0.179 | 0.083 | 0.038 | 0.057 | 0.11 | 0.073 | 0.019 | -0.006 | -0.014 | 0.105 | 0.072 | 0.06 | 0.044 | 0.067 | 0.094 | 0.091 | 0.188 | 0.262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Other Income Expenses Net
| 23.97 | -7.276 | 0.687 | 18.654 | 6.855 | -1.528 | -6.372 | -3.852 | -0.583 | -3.76 | -5.886 | 1.422 | 7.095 | 12.05 | 6.845 | -1.442 | 8.224 | 5.758 | 4.405 | 8.455 | 11.972 | -1.087 | -38.232 | 4.352 | 4.81 | -1.15 | -1.233 | -0.92 | -0.443 | -2.389 | -0.404 | -0.116 | -0.077 | -0.288 | -1.054 | -1.419 |
Income Before Tax
| 42.84 | 23.678 | 39.482 | 64.357 | 38.519 | 38.568 | 34.264 | 11.884 | 7.542 | 5.213 | 12.148 | 11.522 | 11.236 | 11.648 | 6.081 | 15.932 | 16.704 | 14.779 | 12.427 | 14.652 | 25.625 | 27.38 | 20.583 | 10.919 | 10.695 | -1.053 | 2.722 | 2.932 | 3.61 | 3.816 | 1.959 | 3.941 | 0.766 | -4.434 | 1.645 | 2.646 |
Income Before Tax Ratio
| 0.198 | 0.129 | 0.232 | 0.328 | 0.248 | 0.189 | 0.151 | 0.063 | 0.035 | 0.033 | 0.074 | 0.083 | 0.076 | 0.093 | 0.046 | 0.097 | 0.087 | 0.103 | 0.088 | 0.108 | 0.145 | 0.123 | 0.101 | 0.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 12.47 | 6.481 | 12.547 | 19.457 | 11.377 | 10.868 | 10.349 | 3.057 | 1.72 | 1.049 | 4.172 | 2.952 | 2.809 | 3.647 | 1.754 | 4.52 | 4.998 | 4.14 | 3.997 | 14.652 | 25.625 | 27.38 | 20.583 | 10.919 | 10.695 | -1.053 | 2.722 | 2.932 | 3.61 | 3.816 | 1.959 | 3.941 | 0.766 | -4.434 | 1.645 | 2.646 |
Net Income
| 27.051 | 13.593 | 26.191 | 38.834 | 23.55 | 22.899 | 23.292 | 5.856 | 5.683 | 3.531 | 6.188 | 7.588 | 7.517 | 4.816 | 4.501 | 10.464 | 10.912 | 10.252 | 8.144 | -0.772 | -1.643 | -2.379 | -1.772 | 8.002 | 8.717 | 1.586 | 0.079 | 2.081 | 0.026 | -1.432 | 0.228 | -0.17 | -0.434 | -0.367 | -0.13 | 0 |
Net Income Ratio
| 0.125 | 0.074 | 0.154 | 0.198 | 0.151 | 0.112 | 0.103 | 0.031 | 0.027 | 0.022 | 0.038 | 0.055 | 0.051 | 0.039 | 0.034 | 0.064 | 0.057 | 0.071 | 0.058 | -0.006 | -0.009 | -0.011 | -0.009 | 0.199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 1.99 | 1 | 1.91 | 3.01 | 1.72 | 1.66 | 1.67 | 0.51 | 0.41 | 0.25 | 0.44 | 0.54 | 0.53 | 0.35 | 0.32 | 0.74 | 0.77 | 0.73 | 0.58 | -0.055 | -0.12 | -0.17 | -0.14 | 0.66 | 0.77 | 0.13 | 0.007 | 0.16 | 0.002 | -0.12 | 0.02 | -0.015 | -0.037 | -0.027 | -0.01 | 0 |
EPS Diluted
| 1.99 | 1 | 1.9 | 2.98 | 1.71 | 1.64 | 1.66 | 0.49 | 0.41 | 0.25 | 0.44 | 0.54 | 0.53 | 0.35 | 0.32 | 0.74 | 0.77 | 0.73 | 0.58 | -0.055 | -0.12 | -0.17 | -0.14 | 0.64 | 0.77 | 0.13 | 0.007 | 0.16 | 0.002 | -0.12 | 0.02 | -0.015 | -0.037 | -0.027 | -0.01 | 0 |
EBITDA
| 54.305 | 38.939 | 46.094 | 52.447 | 39.457 | 44.766 | 45.447 | 21.042 | 13.377 | 14.187 | 23.091 | 15.357 | 19.961 | 20.218 | 15.178 | 27.125 | 28.367 | 24.045 | 21.573 | 23.4 | 34.505 | 36.609 | 28.981 | 15.162 | 12.531 | 0.635 | 3.955 | 3.852 | 4.053 | 6.205 | 2.363 | 4.057 | 0.843 | -4.146 | 2.699 | 4.065 |
EBITDA Ratio
| 0.251 | 0.212 | 0.27 | 0.267 | 0.254 | 0.22 | 0.2 | 0.112 | 0.063 | 0.09 | 0.141 | 0.111 | 0.136 | 0.162 | 0.116 | 0.166 | 0.148 | 0.167 | 0.153 | 0.173 | 0.196 | 0.164 | 0.142 | 0.377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |