Logo
  • Home
  • AI Agent
  • Annotations
  • Files
  • Pricing and plans
  • BlogAboutContact us
    APIMCP
    Terms of servicePrivacy policy
  • Get the full experience

    We save the real magic for signed-in users.

WFAFY US​
HomeStock ScreenerDocument SearchChartingWatchlistsRecent Filings
Logo
  • Home
  • AI Agent
  • Annotations
  • Files
  • Pricing and plans
  • BlogAboutContact us
    APIMCP
    Terms of servicePrivacy policy
  • Get the full experience

    We save the real magic for signed-in users.

WFAFY US​
HomeStock ScreenerDocument SearchChartingWatchlistsRecent Filings

Wesfarmers Ltd Unsponsored ADR(WFAFY US)

$27.39-0.010.05%Ext:$27.39+0.000.00%(Market Closed · 21:00:00 UTC)
Ask AI
Doc SearchProfileEntity StructureFinancialsChartingShort InterestEmployees

Overview

ProfileEntity Structure

Documents

SEC Filings

Wesfarmers Ltd Unsponsored ADR(WFAFY US)

$27.39-0.010.05%Ext:$27.39+0.000.00%(Market Closed · 21:00:00 UTC)
Ask AI
Doc SearchProfileEntity StructureFinancialsChartingShort InterestEmployees

Overview

ProfileEntity Structure

Documents

SEC Filings

Financials & Metrics

FinancialsChartingShort InterestEmployees

Financials & Metrics

FinancialsChartingShort InterestEmployees

Wesfarmers Ltd Unsponsored ADR — Company Profile

Wesfarmers Limited, an Australian conglomerate established in Perth in 1914, maintains a significant presence in retail, industrial, and services sectors, operating domestically and internationally, including New Zealand and the United Kingdom. Its extensive retail operations encompass several well-known brands: Bunnings specializes in products for construction, home renovation, gardening, and outdoor living. The company also offers a broad assortment of general consumer goods, encompassing apparel, household items, toys, leisure products, entertainment electronics, and various accessories. Officeworks, with its 168 stores, provides a comprehensive range of office supplies, technology solutions, furniture, educational resources, and value-added services like printing and on-site technical support. Beyond traditional retail, Wesfarmers delivers specialized services: Geeks2U offers technical assistance, including IT repairs, cybersecurity solutions, network setup, virus removal, and data recovery. The group's industrial arm is diverse: It manufactures and supplies industrial chemicals such as ammonia and ammonium nitrate, produces a variety of fertilizers (phosphate, nitrogen, and potassium-based in various forms), makes polyvinyl chloride (PVC) resins used in numerous applications, creates wood-plastic composite materials, and produces sodium cyanide essential for gold extraction in the mining industry. The company also engages in the extraction, marketing, and distribution of liquefied petroleum gas (LPG) and liquefied natural gas (LNG). It distributes a wide array of maintenance, repair, and operational (MRO) products, industrial safety equipment, manufactures and markets industrial gases and associated equipment, and supplies tools, protective gear, and workwear. Furthermore, Wesfarmers provides risk management, compliance, and property management services. All these diverse product and service offerings are also accessible through online channels.

Sector
Industrials
Industry
Building Products
Exchange
UU
CEO
Robert Geoffrey Scott
Headquarters
Perth, XX, AU
IPO Date
Jan 5, 2010
Employees
100,000
Website
www.wesfarmers.com.au

Key Metrics

Price
$26.53
Market Cap
$60.24B
Revenue (TTM)
$23.70B
Net Income (TTM)
$1.57B
EPS (TTM)
0.69
P/E (TTM)
0.00

Wesfarmers Ltd Unsponsored ADR — Company Profile

Wesfarmers Limited, an Australian conglomerate established in Perth in 1914, maintains a significant presence in retail, industrial, and services sectors, operating domestically and internationally, including New Zealand and the United Kingdom. Its extensive retail operations encompass several well-known brands: Bunnings specializes in products for construction, home renovation, gardening, and outdoor living. The company also offers a broad assortment of general consumer goods, encompassing apparel, household items, toys, leisure products, entertainment electronics, and various accessories. Officeworks, with its 168 stores, provides a comprehensive range of office supplies, technology solutions, furniture, educational resources, and value-added services like printing and on-site technical support. Beyond traditional retail, Wesfarmers delivers specialized services: Geeks2U offers technical assistance, including IT repairs, cybersecurity solutions, network setup, virus removal, and data recovery. The group's industrial arm is diverse: It manufactures and supplies industrial chemicals such as ammonia and ammonium nitrate, produces a variety of fertilizers (phosphate, nitrogen, and potassium-based in various forms), makes polyvinyl chloride (PVC) resins used in numerous applications, creates wood-plastic composite materials, and produces sodium cyanide essential for gold extraction in the mining industry. The company also engages in the extraction, marketing, and distribution of liquefied petroleum gas (LPG) and liquefied natural gas (LNG). It distributes a wide array of maintenance, repair, and operational (MRO) products, industrial safety equipment, manufactures and markets industrial gases and associated equipment, and supplies tools, protective gear, and workwear. Furthermore, Wesfarmers provides risk management, compliance, and property management services. All these diverse product and service offerings are also accessible through online channels.

Sector
Industrials
Industry
Building Products
Exchange
UU
CEO
Robert Geoffrey Scott
Headquarters
Perth, XX, AU
IPO Date
Jan 5, 2010
Employees
100,000
Website
www.wesfarmers.com.au

Key Metrics

Price
$26.53
Market Cap
$60.24B
Revenue (TTM)
$23.70B
Net Income (TTM)
$1.57B
EPS (TTM)
0.69
P/E (TTM)
0.00
P/B (TTM)
7.68
Dividend Yield
4.02%
ROE (TTM)
20.05%
ROA (TTM)
5.46%
Operating Margin
9.41%
Beta
0.61

Dividends

Last Dividend
$0.35
Last Yield
0.04%

Summary

Wesfarmers Limited, an Australian conglomerate established in Perth in 1914, maintains a significant presence in retail, industrial, and services sectors, operating domestically and internationally, including New Zealand and the United Kingdom. Its extensive retail operations encompass several well-known brands: Bunnings specializes in products for construction, home renovation, gardening, and outdoor living. The company also offers a broad assortment of general consumer goods, encompassing apparel, household items, toys, leisure products, entertainment electronics, and various accessories. Officeworks, with its 168 stores, provides a comprehensive range of office supplies, technology solutions, furniture, educational resources, and value-added services like printing and on-site technical support. Beyond traditional retail, Wesfarmers delivers specialized services: Geeks2U offers technical assistance, including IT repairs, cybersecurity solutions, network setup, virus removal, and data recovery. The group's industrial arm is diverse: It manufactures and supplies industrial chemicals such as ammonia and ammonium nitrate, produces a variety of fertilizers (phosphate, nitrogen, and potassium-based in various forms), makes polyvinyl chloride (PVC) resins used in numerous applications, creates wood-plastic composite materials, and produces sodium cyanide essential for gold extraction in the mining industry. The company also engages in the extraction, marketing, and distribution of liquefied petroleum gas (LPG) and liquefied natural gas (LNG). It distributes a wide array of maintenance, repair, and operational (MRO) products, industrial safety equipment, manufactures and markets industrial gases and associated equipment, and supplies tools, protective gear, and workwear. Furthermore, Wesfarmers provides risk management, compliance, and property management services. All these diverse product and service offerings are also accessible through online channels.

Website
www.wesfarmers.com.au
Location
Perth, XX, AU
Phone61 8 9327 4211
Employees100,000
CEORobert Geoffrey Scott
Sector
Industrials
Industry
Building Products
IPO DateJan 5, 2010

Ask AI

Company overview
Business model, segments, and competition.
Peer comparison
Metrics vs closest competitors.
Guidance & outlook
Forward guidance and assumptions.
Bull vs bear case
Upside drivers and key risks.
Valuation snapshot
Multiples vs history and peers.
Competitive moat
Defensibility and market position.
Management track record
Leadership and capital allocation history.
How it makes money
A short diagram of the business model.

Latest Documents

SEC Filings(7)

Expand
  • F-6EFEffective registration statement (depository shares)22 Nov 2019
  • F-6 POSPost-effective amendment (depository shares)29 Sep 2017
  • F-6EFEffective registration statement (depository shares)11 Feb 2013
  • F-6EFEffective registration statement (depository shares)4 Aug 2011
  • F-6EFEffective registration statement (depository shares)4 Nov 2008
  • F-6EFFORM F-615 Oct 2008
  • REGDEXAUTO-GENERATED PAPER DOCUMENT27 May 2008

News

  • Wesfarmers Limited (WFAFY) Shareholder/Analyst Call Transcript29 Oct
  • Wesfarmers Limited (WFAFY) Q4 2026 Earnings Call Transcript27 Aug

Mentions in Filings

  • … of the business combination ① Name of the acquired company and its business activities Names of acquired companies: Coregas Pty Ltd and three other companies Business Description: Industrial gas business conducted by <strong>Wesfarmers</strong> Limited in Australia and New Zealand. ② Main reasons for the business combination Our group's Australian business , Supagas, operates a wide range of industrial gases in Australia, primarily LPG. The acquisition targe …
    Mitsubishi Chemical Gloup CorporationWesfarmers Ltd Unsponsored ADR·Interim Report - Semi-Annual Report (2026.04.01-2027.03.31)·12 Nov·11 Nov
  • … verview of the business combination ① Name of the acquired company and its business activities Name of acquired company Coregas Pty Ltd and 3 other companies Business Description: Industrial gas business conducted by <strong>Wesfarmers</strong> Limited in Australia and New Zealand. ② Acquisition date July 1, 2025 ③ Main reasons for the business combination  Our Australian subsidiary, Supagas Pty Ltd (hereinafter referred to as "Supagas"), operates a wide r …
    NIPPON SANSO HOLDINGS CORPORATIONWesfarmers Ltd Unsponsored ADR·Interim Report - Semi-Annual Report (2026.04.01-2027.03.31)·11 Nov·10 Nov
  • … ed in this report as the Company is not the operator of the project, which is proportionately consolidated in the Company’s financial statements. The Mt. Holland project is owned by a 50-50 joint venture between SQM and <strong>Wesfarmers</strong> Limited. (b) The El Norte Grande Caliche, located in Regions I and II of northern Chile, includes our caliche mining operations and facilities at the Nueva Victoria, Pampa Blanca, Pedro de Valdivia and Maria Elena site …
    CHEMICAL & MINING CO OF CHILE INCWesfarmers Ltd Unsponsored ADR·EX-2.1 - SD·Q3 26·28 Sep
  • … lass, Inc., Orora Limited, Packaging Corporation of America, PepsiCo, Inc., The Procter & Gamble Company, Silgan Holdings Inc., Smurfit Westrock plc, Sonoco Products Company, Treasury Wine Estates Limited, Unilever PLC, <strong>Wesfarmers</strong> Limited, and Woolworths Group Limited. Sealed Air Corporation was removed from the Peer Group because it no longer meets our methodology as it ceased to be publicly traded on April 9, 2026. Packaging Corporation of Amer …
    Amcor plcWesfarmers Ltd Unsponsored ADR·10-K - Annual report FY 2026·FY26·14 Aug
  • #Webjet Group, Ltd. 206,531 116,472 <strong>Wesfarmers</strong>, Ltd. 137,454 8,027,017 \*West African Resources, Ltd. 932,601 2,410,801 Westgold Resources, Ltd. 500,744 2,581,860 Westgold Resources, Ltd. 32,938 154,699 Westpac Banking Corp. 380,443 10,346,280 Whitehaven Coal, Ltd. 706,248 4,368,748 WiseTech Global, Ltd. 23,222 943,554 Woodside Energy Group, Ltd. 619,723 11,014,307
    Dimensional ETF TrustWesfarmers Ltd Unsponsored ADR·NPORT-EX - NT NPORT-P - Notification of late filing (portfolio holdings)·Q1 26·13 Aug
  • … Fund or to any exchange, or set forth in any registration statement, application, or report to shareholders or otherwise made available to the public. Item C.1. Identification of investment. a. Name of issuer (if any). <strong>WESFARMERS</strong> LIMITED b. LEI (if any) of issuer. In the case of a holding in a fund that is a series of a series trust, report the LEI of the series. 5493003L32ZX9557ST85 c. Title of the issue or description of the investment. WESF …
    Dimensional ETF TrustWesfarmers Ltd Unsponsored ADR·NPORT-P - NT NPORT-P - Notification of late filing (portfolio holdings)·Q1 26·13 Aug

Key Stats

Trading

Px/Chg 1D$26.53 / +1.14%
Avg Volume125.07K
Beta0.61
Mkt Cap60.24B
FD Mkt Cap64.55B

Float

Shrs Out/Float2.27B / 1.13B
Short Float0.00%
Days to Cover1.00
Stock Repurchased$1.23B

Current Valuation

EV78.14B
EV/EBITDA0.00
EV/Sales0.00
P/B7.68
P/S0.00
FCF Yield3.05%
ROE20.05%
ROA5.46%
Current Ratio1.10

Dividend

Cash$0.35
Yield4.02%
Yield (TTM)4.02%

Estimates

P/E0.00
Est P/E0.00
Est EPS0.00
Est PEG0.00

Valuation

Metric5Yr AvgDec '22Dec '23Dec '24Dec '25Oct '26
PRICE-BASED RATIOS
Price / Earnings26.6414.9317.7519.8242.4338.28
Price / Sales1.690.961.011.152.802.54
Price / Book Value6.004.405.285.906.747.68
Price / Free Cash Flow27.1330.3515.1414.4142.9932.78
ENTERPRISE VALUE METRICS
Enterprise Value62,492.246,490.654,259.161,133.472,433.778,144.2
Enterprise Value / Sales2.091.271.251.393.273.30
Enterprise Value / EBITDA16.079.3110.1511.0124.7925.08
Enterprise Value / EBIT23.1913.6114.8916.2936.1335.05

Financials

Full Financials
Millions AUD5Yr CAGR (%)Jun '21Jun '22Jun '23Jun '24Jun '25
INCOME STATEMENT
Revenue7.8%33,797.036,679.043,417.044,047.045,576.0
Gross Income27.5%5,911.05,826.06,478.015,219.015,637.0
EBITDA4.9%5,000.04,991.05,345.05,553.06,043.0
EBIT4.8%3,491.03,416.03,644.03,753.04,210.0
Net Income5.3%2,380.02,352.02,465.02,557.02,926.0
EPS (Diluted)5.3%1.051.041.091.131.29
BALANCE SHEET
Cash & ST Inv-32.2%3,023.0705.0673.0835.0638.0
Total Assets1%26,882.028,047.027,140.027,309.027,981.0
Total Liabilities2.3%17,167.020,066.018,859.018,724.018,792.0
Total Shareholder Equity-1.4%9,715.07,981.08,281.08,585.09,189.0
CASH FLOW
Net Operating Cash Flow7.8%3,383.02,301.04,179.04,594.04,568.0
Cap Ex7%-874.0-1,144.0-1,288.0-923.0-1,147.0
Free Cash Flow8.1%2,509.01,157.02,891.03,518.03,421.0

Enterprise Value Bridge

Millions AUD13 Nov '26
Price (As of 13 Nov '26)26.72
Basic Shares2,270.56
Market Cap60,669.4
Diluted Shares2,268.00
Fully Diluted Shares Outstanding2,268.00
Fully Diluted Market Cap60,601.0
+Consolidated Debt18,634.5
−In-the-Money Convertible Debt—
+Capital Leases5,959.1
+Operating Leases—
−Cash & Equivalents-728.3
−Short-term Investments-
+Total Preferred-
−In-the-Money Convertible Preferred—
−Investments in Unconsolidated Subs—
+Non-Controlling Interest-
+Pension Liabilities—
Enterprise Value78,575.6

Related companies

Home Depot, Inc.

HD US

Builders FirstSource, Inc.

BLDR US

Floor & Decor Holdings, Inc.

FND US

Home Product Center Public Company Limited

HPCRF US

Hornbach Baumarkt Ag

0ENN LN

DCM Holdings Co., Ltd.

3050 JT

HORNBACH Holding AG & Co. KGaA

HBBHF US

Komeri Co.,ltd.

8218 JT

Siam Global House Public Company Limited

GLOBAL-R TB

Mr D.I.Y. Group (M) Berhad

MDIYF US

Kohnan Shoji Co., Ltd.

7516 JT

Arclands Corporation

9842 JT

P/B (TTM)
7.68
Dividend Yield
4.02%
ROE (TTM)
20.05%
ROA (TTM)
5.46%
Operating Margin
9.41%
Beta
0.61

Dividends

Last Dividend
$0.35
Last Yield
0.04%

Summary

Wesfarmers Limited, an Australian conglomerate established in Perth in 1914, maintains a significant presence in retail, industrial, and services sectors, operating domestically and internationally, including New Zealand and the United Kingdom. Its extensive retail operations encompass several well-known brands: Bunnings specializes in products for construction, home renovation, gardening, and outdoor living. The company also offers a broad assortment of general consumer goods, encompassing apparel, household items, toys, leisure products, entertainment electronics, and various accessories. Officeworks, with its 168 stores, provides a comprehensive range of office supplies, technology solutions, furniture, educational resources, and value-added services like printing and on-site technical support. Beyond traditional retail, Wesfarmers delivers specialized services: Geeks2U offers technical assistance, including IT repairs, cybersecurity solutions, network setup, virus removal, and data recovery. The group's industrial arm is diverse: It manufactures and supplies industrial chemicals such as ammonia and ammonium nitrate, produces a variety of fertilizers (phosphate, nitrogen, and potassium-based in various forms), makes polyvinyl chloride (PVC) resins used in numerous applications, creates wood-plastic composite materials, and produces sodium cyanide essential for gold extraction in the mining industry. The company also engages in the extraction, marketing, and distribution of liquefied petroleum gas (LPG) and liquefied natural gas (LNG). It distributes a wide array of maintenance, repair, and operational (MRO) products, industrial safety equipment, manufactures and markets industrial gases and associated equipment, and supplies tools, protective gear, and workwear. Furthermore, Wesfarmers provides risk management, compliance, and property management services. All these diverse product and service offerings are also accessible through online channels.

Website
www.wesfarmers.com.au
Location
Perth, XX, AU
Phone61 8 9327 4211
Employees100,000
CEORobert Geoffrey Scott
Sector
Industrials
Industry
Building Products
IPO DateJan 5, 2010

Ask AI

Company overview
Business model, segments, and competition.
Peer comparison
Metrics vs closest competitors.
Guidance & outlook
Forward guidance and assumptions.
Bull vs bear case
Upside drivers and key risks.
Valuation snapshot
Multiples vs history and peers.
Competitive moat
Defensibility and market position.
Management track record
Leadership and capital allocation history.
How it makes money
A short diagram of the business model.

Latest Documents

SEC Filings(7)

Expand
  • F-6EFEffective registration statement (depository shares)22 Nov 2019
  • F-6 POSPost-effective amendment (depository shares)29 Sep 2017
  • F-6EFEffective registration statement (depository shares)11 Feb 2013
  • F-6EFEffective registration statement (depository shares)4 Aug 2011
  • F-6EFEffective registration statement (depository shares)4 Nov 2008
  • F-6EFFORM F-615 Oct 2008
  • REGDEXAUTO-GENERATED PAPER DOCUMENT27 May 2008

News

  • Wesfarmers Limited (WFAFY) Shareholder/Analyst Call Transcript29 Oct
  • Wesfarmers Limited (WFAFY) Q4 2026 Earnings Call Transcript27 Aug

Mentions in Filings

  • … of the business combination ① Name of the acquired company and its business activities Names of acquired companies: Coregas Pty Ltd and three other companies Business Description: Industrial gas business conducted by <strong>Wesfarmers</strong> Limited in Australia and New Zealand. ② Main reasons for the business combination Our group's Australian business , Supagas, operates a wide range of industrial gases in Australia, primarily LPG. The acquisition targe …
    Mitsubishi Chemical Gloup CorporationWesfarmers Ltd Unsponsored ADR·Interim Report - Semi-Annual Report (2026.04.01-2027.03.31)·12 Nov·11 Nov
  • … verview of the business combination ① Name of the acquired company and its business activities Name of acquired company Coregas Pty Ltd and 3 other companies Business Description: Industrial gas business conducted by <strong>Wesfarmers</strong> Limited in Australia and New Zealand. ② Acquisition date July 1, 2025 ③ Main reasons for the business combination  Our Australian subsidiary, Supagas Pty Ltd (hereinafter referred to as "Supagas"), operates a wide r …
    NIPPON SANSO HOLDINGS CORPORATIONWesfarmers Ltd Unsponsored ADR·Interim Report - Semi-Annual Report (2026.04.01-2027.03.31)·11 Nov·10 Nov
  • … ed in this report as the Company is not the operator of the project, which is proportionately consolidated in the Company’s financial statements. The Mt. Holland project is owned by a 50-50 joint venture between SQM and <strong>Wesfarmers</strong> Limited. (b) The El Norte Grande Caliche, located in Regions I and II of northern Chile, includes our caliche mining operations and facilities at the Nueva Victoria, Pampa Blanca, Pedro de Valdivia and Maria Elena site …
    CHEMICAL & MINING CO OF CHILE INCWesfarmers Ltd Unsponsored ADR·EX-2.1 - SD·Q3 26·28 Sep
  • … lass, Inc., Orora Limited, Packaging Corporation of America, PepsiCo, Inc., The Procter & Gamble Company, Silgan Holdings Inc., Smurfit Westrock plc, Sonoco Products Company, Treasury Wine Estates Limited, Unilever PLC, <strong>Wesfarmers</strong> Limited, and Woolworths Group Limited. Sealed Air Corporation was removed from the Peer Group because it no longer meets our methodology as it ceased to be publicly traded on April 9, 2026. Packaging Corporation of Amer …
    Amcor plcWesfarmers Ltd Unsponsored ADR·10-K - Annual report FY 2026·FY26·14 Aug
  • #Webjet Group, Ltd. 206,531 116,472 <strong>Wesfarmers</strong>, Ltd. 137,454 8,027,017 \*West African Resources, Ltd. 932,601 2,410,801 Westgold Resources, Ltd. 500,744 2,581,860 Westgold Resources, Ltd. 32,938 154,699 Westpac Banking Corp. 380,443 10,346,280 Whitehaven Coal, Ltd. 706,248 4,368,748 WiseTech Global, Ltd. 23,222 943,554 Woodside Energy Group, Ltd. 619,723 11,014,307
    Dimensional ETF TrustWesfarmers Ltd Unsponsored ADR·NPORT-EX - NT NPORT-P - Notification of late filing (portfolio holdings)·Q1 26·13 Aug
  • … Fund or to any exchange, or set forth in any registration statement, application, or report to shareholders or otherwise made available to the public. Item C.1. Identification of investment. a. Name of issuer (if any). <strong>WESFARMERS</strong> LIMITED b. LEI (if any) of issuer. In the case of a holding in a fund that is a series of a series trust, report the LEI of the series. 5493003L32ZX9557ST85 c. Title of the issue or description of the investment. WESF …
    Dimensional ETF TrustWesfarmers Ltd Unsponsored ADR·NPORT-P - NT NPORT-P - Notification of late filing (portfolio holdings)·Q1 26·13 Aug

Key Stats

Trading

Px/Chg 1D$26.53 / +1.14%
Avg Volume125.07K
Beta0.61
Mkt Cap60.24B
FD Mkt Cap64.55B

Float

Shrs Out/Float2.27B / 1.13B
Short Float0.00%
Days to Cover1.00
Stock Repurchased$1.23B

Current Valuation

EV78.14B
EV/EBITDA0.00
EV/Sales0.00
P/B7.68
P/S0.00
FCF Yield3.05%
ROE20.05%
ROA5.46%
Current Ratio1.10

Dividend

Cash$0.35
Yield4.02%
Yield (TTM)4.02%

Estimates

P/E0.00
Est P/E0.00
Est EPS0.00
Est PEG0.00

Valuation

Metric5Yr AvgDec '22Dec '23Dec '24Dec '25Oct '26
PRICE-BASED RATIOS
Price / Earnings26.6414.9317.7519.8242.4338.28
Price / Sales1.690.961.011.152.802.54
Price / Book Value6.004.405.285.906.747.68
Price / Free Cash Flow27.1330.3515.1414.4142.9932.78
ENTERPRISE VALUE METRICS
Enterprise Value62,492.246,490.654,259.161,133.472,433.778,144.2
Enterprise Value / Sales2.091.271.251.393.273.30
Enterprise Value / EBITDA16.079.3110.1511.0124.7925.08
Enterprise Value / EBIT23.1913.6114.8916.2936.1335.05

Financials

Full Financials
Millions AUD5Yr CAGR (%)Jun '21Jun '22Jun '23Jun '24Jun '25
INCOME STATEMENT
Revenue7.8%33,797.036,679.043,417.044,047.045,576.0
Gross Income27.5%5,911.05,826.06,478.015,219.015,637.0
EBITDA4.9%5,000.04,991.05,345.05,553.06,043.0
EBIT4.8%3,491.03,416.03,644.03,753.04,210.0
Net Income5.3%2,380.02,352.02,465.02,557.02,926.0
EPS (Diluted)5.3%1.051.041.091.131.29
BALANCE SHEET
Cash & ST Inv-32.2%3,023.0705.0673.0835.0638.0
Total Assets1%26,882.028,047.027,140.027,309.027,981.0
Total Liabilities2.3%17,167.020,066.018,859.018,724.018,792.0
Total Shareholder Equity-1.4%9,715.07,981.08,281.08,585.09,189.0
CASH FLOW
Net Operating Cash Flow7.8%3,383.02,301.04,179.04,594.04,568.0
Cap Ex7%-874.0-1,144.0-1,288.0-923.0-1,147.0
Free Cash Flow8.1%2,509.01,157.02,891.03,518.03,421.0

Enterprise Value Bridge

Millions AUD13 Nov '26
Price (As of 13 Nov '26)26.72
Basic Shares2,270.56
Market Cap60,669.4
Diluted Shares2,268.00
Fully Diluted Shares Outstanding2,268.00
Fully Diluted Market Cap60,601.0
+Consolidated Debt18,634.5
−In-the-Money Convertible Debt—
+Capital Leases5,959.1
+Operating Leases—
−Cash & Equivalents-728.3
−Short-term Investments-
+Total Preferred-
−In-the-Money Convertible Preferred—
−Investments in Unconsolidated Subs—
+Non-Controlling Interest-
+Pension Liabilities—
Enterprise Value78,575.6

Related companies

Home Depot, Inc.

HD US

Builders FirstSource, Inc.

BLDR US

Floor & Decor Holdings, Inc.

FND US

Home Product Center Public Company Limited

HPCRF US

Hornbach Baumarkt Ag

0ENN LN

DCM Holdings Co., Ltd.

3050 JT

HORNBACH Holding AG & Co. KGaA

HBBHF US

Komeri Co.,ltd.

8218 JT

Siam Global House Public Company Limited

GLOBAL-R TB

Mr D.I.Y. Group (M) Berhad

MDIYF US

Kohnan Shoji Co., Ltd.

7516 JT

Arclands Corporation

9842 JT