ELDERS LIMITED
stock AU:ELD (SYDNEY)

Alternative ID: AU000000ELD6

Watch List

  • Exchange: SYDNEY
  • Sector: Consumer Goods
  • Industry: Food, Beverage & Tobacco
  • Market Cap: Small (1.56B)
  • Data in AUD
  • EPS: 0.79
  • Current PE: 33.58
  • BVPS: 4.61
  • Price/BVPS: 5.78
  • Dividend: 0.22 / 2.3%
  • Hist Grade: B (81.50)
  • YOY Grade: D (44.62)
  • Debt/FCF: 0.22
  • ROIC: -39.1%
  • PEG: 1.79
  • PEGY: 1.60
  • Value Price: 18.41
  • MOS Price: 9.21
  • MOS %: -30.9%
  • Graham Number: 9.07
  • Graham MOS %: -65.9%
  • IRT: 9.75

Market Price

26.63 

0.02 0.1%

as of Mar 24 '23

52 Week Range:

9.65 27.98

Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

  • Exchange: SYDNEY
  • Sector: Consumer Goods
  • Industry: Food, Beverage & Tobacco
  • Market Cap: Small (1.56B)
  • Inst. Ownership: 34.56%
  • Insider Ownership: 4.17%
  • Full Time Employees: 2489
Elders Limited provides livestock, real estate, and wool agency services to rural and regional customers primarily in Australia. It operates through Branch Network, Wholesale Products, Feed and Processing Services, and Corporate Services and Other Costs segments. The company offers rural farm inputs, such as seeds, fertilizers, agricultural chemicals, animal health products, and general rural merchandise, as well as professional production and cropping advisory services; and provides retail services through corporate owned stores and through the Tucker Pet and Produce brand to independently owned member stores. It also provides on-farm sales to third parties, regular physical, and online public livestock auctions, as well as directly sells through its owned and third-party feedlots and livestock exporters; agency services for the sale of greasy wool; and brokering services for wool growers. In addition, the company offers farms, stations, and lifestyle estates marketing; residential real estate agency and property management; and water and home loan broking services. Further, it provides a range of banking and insurance products and services; and operates AuctionsPlus, an online livestock auction platform. Additionally, the company operates a beef cattle feedlot; and imports, processes, and distributes Australian meat in China. It is involved in the investment activities. The company was founded in 1839 and is headquartered in Adelaide, Australia.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement


 

Cash Flow Statement


 

Balance Sheet


 

Liquidity Ratios

Current Ratio

 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio

 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage

 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA

 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE

 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC

 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Sep '11 Sep '12 Sep '13 Sep '14 Sep '15 Sep '16 Sep '17 Sep '18 Sep '19 Sep '20 Sep '21
Equity (BVPS) 8.26
8.94
1.74
-2.02
-0.31
1.10
1.54
2.43
2.29
3.94
4.61
growth rate 8.2% -80.5% -100.0% 0.0% 100.0% 40.0% 57.8% -5.8% 72.1% 17.0%
Earnings BIT -105.74
-53.98
-49.14
27.09
39.76
55.27
65.63
67.52
67.34
106.11
155.57
growth rate 0.0% 0.0% 100.0% 46.8% 39.0% 18.7% 2.9% -0.3% 57.6% 46.6%
Avg.PE -2.20
-4.40
-0.20
112.50
13.61
7.88
9.73
7.37
11.74
11.32
11.32
growth rate 0.0% 0.0% 100.0% -87.9% -42.1% 23.5% -24.3% 59.3% -3.6% 0.0%
ROA -20.88
-3.79
-46.12
0.50
7.01
8.13
15.53
8.26
7.08
9.56
8.94
growth rate 0.0% 0.0% 100.0% 1,302.0% 16.0% 91.0% -46.8% -14.3% 35.0% -6.5%
ROE -60.17
-14.17
-341.63
55.20
52.77
25.45
17.27
21.15
20.71
growth rate 0.0% 0.0% 100.0% -4.4% -51.8% -32.1% 22.5% -2.1%
ROIC -30.92
-6.66
-100.32
24.66
34.02
16.48
12.92
15.39
14.61
growth rate 0.0% 0.0% 100.0% 38.0% -51.6% -21.6% 19.1% -5.1%
Cur. Ratio 1.35
1.12
0.91
1.01
1.09
1.13
1.08
1.06
1.33
1.24
1.26
growth rate -17.0% -18.8% 11.0% 7.9% 3.7% -4.4% -1.9% 25.5% -6.8% 1.6%
Quick Ratio 0.78
0.72
0.64
0.73
0.77
0.83
0.78
0.75
0.96
0.84
0.84
growth rate -7.7% -11.1% 14.1% 5.5% 7.8% -6.0% -3.9% 28.0% -12.5% 0.0%
Leverage 3.70
3.78
209.02
3.76
3.13
3.03
2.07
2.31
2.32
growth rate 2.2% 281.0% -98.2% -16.8% -3.2% -31.7% 11.6% 0.4%
Balance Sheet Sep '11 Sep '12 Sep '13 Sep '14 Sep '15 Sep '16 Sep '17 Sep '18 Sep '19 Sep '20 Sep '21
Acct.Receivable 541.00
498.00
346.72
302.88
343.87
376.47
383.79
443.48
479.11
599.46
730.86
growth rate -8.0% -30.4% -12.6% 13.5% 9.5% 1.9% 15.6% 8.0% 25.1% 21.9%
Acct.Payable 360.00
346.00
220.40
226.58
258.72
303.71
314.75
326.41
314.61
452.78
547.00
growth rate -3.9% -36.3% 2.8% 14.2% 17.4% 3.6% 3.7% -3.6% 43.9% 20.8%
Cur.Assets 1,074.00
915.00
545.73
451.30
496.52
562.17
576.54
640.29
670.27
953.24
1,160.75
growth rate -14.8% -40.4% -17.3% 10.0% 13.2% 2.6% 11.1% 4.7% 42.2% 21.8%
Total Assets 1,690.00
1,510.00
680.92
515.01
576.91
691.29
802.15
930.22
1,016.73
1,554.07
1,797.03
growth rate -10.7% -54.9% -24.4% 12.0% 19.8% 16.0% 16.0% 9.3% 52.9% 15.6%
Cash 82.00
92.00
39.93
22.48
0.67
35.15
35.19
11.64
7.31
50.74
48.06
growth rate 12.2% -56.6% -43.7% -97.0% 5,154.3% 0.1% -66.9% -37.2% 593.9% -5.3%
Inventory 242.00
234.00
152.98
125.94
146.22
145.70
155.72
180.29
181.43
300.66
377.92
growth rate -3.3% -34.6% -17.7% 16.1% -0.4% 6.9% 15.8% 0.6% 65.7% 25.7%
Cur.Liabilities 793.00
814.00
596.77
446.35
456.85
496.62
534.99
602.93
504.15
770.83
923.38
growth rate 2.7% -26.7% -25.2% 2.4% 8.7% 7.7% 12.7% -16.4% 52.9% 19.8%
Liabilities 1,085.00
958.00
634.72
457.98
465.29
504.79
544.47
621.67
523.85
881.74
1,018.44
growth rate -11.7% -33.8% -27.8% 1.6% 8.5% 7.9% 14.2% -15.7% 68.3% 15.5%
LT Debt 231.00
83.00
26.45
25.00
growth rate -64.1% -68.1% -0.8%
Equity 601.70
544.10
42.00
55.67
110.36
184.09
255.54
306.77
491.66
671.00
775.43
growth rate -9.6% -92.3% 32.6% 98.3% 66.8% 38.8% 20.1% 60.3% 36.5% 15.6%
Common Shares 55.00
55.00
55.00
53.00
86.00
107.00
119.00
1,426.84
1,562.38
1,645.56
1,651.01
growth rate 0.0% 0.0% -3.6% 62.3% 24.4% 11.2% 1,099.0% 9.5% 5.3% 0.3%
Cash Flow Statement Sep '11 Sep '12 Sep '13 Sep '14 Sep '15 Sep '16 Sep '17 Sep '18 Sep '19 Sep '20 Sep '21
Capital Expenditures 13.00
20.00
13.62
2.46
6.97
5.99
3.48
4.10
3.72
7.38
6.38
growth rate 53.9% -31.9% -82.0% 183.8% -14.1% -41.9% 17.8% -9.3% 98.4% -13.6%
Cash Dividends 2.80
2.80
3.20
3.56
3.56
3.56
3.56
17.77
19.27
25.19
48.47
growth rate 0.0% 14.3% 11.2% 0.0% 0.0% 0.0% 399.6% 8.4% 30.8% 92.4%
Cash From OA -23.76
3.00
-81.59
15.06
-5.28
48.68
81.60
-12.13
11.24
142.34
142.16
growth rate 100.0% -100.0% 100.0% -100.0% 100.0% 67.6% -100.0% 100.0% 1,166.8% -0.1%
FCF per Share -0.84
-0.74
-0.79
-1.45
0.37
-0.09
0.20
0.91
-0.49
0.13
0.84
growth rate 0.0% 0.0% 0.0% 100.0% -100.0% 100.0% 355.0% -100.0% 100.0% 546.2%
Sale Purchase of Stock 10.24
47.10
102.42
growth rate 360.0% 117.5%
FCF -47.00
-51.00
-110.00
12.00
-12.00
42.00
78.00
-18.00
-19.00
133.00
134.00
growth rate 0.0% 0.0% 100.0% -100.0% 100.0% 85.7% -100.0% 0.0% 100.0% 0.8%
Income Statement Sep '11 Sep '12 Sep '13 Sep '14 Sep '15 Sep '16 Sep '17 Sep '18 Sep '19 Sep '20 Sep '21
Sales 2,263.00
1,813.00
1,422.06
1,431.54
1,502.01
1,519.34
1,582.52
1,599.43
1,626.03
2,092.62
2,548.92
growth rate -19.9% -21.6% 0.7% 4.9% 1.2% 4.2% 1.1% 1.7% 28.7% 21.8%
Op.Income -94.00
-13.00
-49.14
27.09
39.76
55.27
65.63
67.52
67.34
106.11
155.57
growth rate 0.0% 0.0% 100.0% 46.8% 39.0% 18.7% 2.9% -0.3% 57.6% 46.6%
IBT -105.70
-54.00
-226.80
6.06
26.94
45.56
118.78
61.59
60.42
104.07
157.71
growth rate 0.0% 0.0% 100.0% 344.8% 69.1% 160.7% -48.1% -1.9% 72.3% 51.6%
Net Income -94.00
-13.00
-505.26
2.98
38.29
51.57
116.00
71.57
68.94
122.95
149.78
growth rate 0.0% 0.0% 100.0% 1,183.9% 34.7% 124.9% -38.3% -3.7% 78.4% 21.8%
EPS -7.15
-1.10
-9.12
0.06
0.32
0.48
0.98
0.60
0.56
0.79
0.95
growth rate 0.0% 0.0% 100.0% 433.3% 50.0% 104.2% -38.8% -6.7% 41.1% 20.3%
Gross Profit 445.00
384.00
230.62
278.65
297.86
307.37
332.24
347.32
345.79
430.25
518.42
growth rate -13.7% -39.9% 20.8% 6.9% 3.2% 8.1% 4.5% -0.4% 24.4% 20.5%

Quarterly Statements

Item Name Mar '21 Jun '21 Sep '21 Dec '21 Mar '22
Earnings BIT 34.21
43.58
43.58
62.81
62.81
growth rate 27.4% 0.0% 44.1% 0.0%
Balance Sheet Mar '21 Jun '21 Sep '21 Dec '21 Mar '22
Acct.Receivable 693.91
730.86
730.86
884.37
884.37
growth rate 5.3% 0.0% 21.0% 0.0%
Acct.Payable 641.35
547.00
547.00
818.22
818.22
growth rate -14.7% 0.0% 49.6% 0.0%
Cur.Assets 1,121.83
1,160.75
1,160.75
1,493.74
1,493.74
growth rate 3.5% 0.0% 28.7% 0.0%
Total Assets 1,726.66
1,797.03
1,797.03
2,135.07
2,135.07
growth rate 4.1% 0.0% 18.8% 0.0%
Cash 29.57
48.06
48.06
12.96
12.96
growth rate 62.6% 0.0% -73.0% 0.0%
Inventory 398.35
377.92
377.92
596.41
596.41
growth rate -5.1% 0.0% 57.8% 0.0%
Cur.Liabilities 905.73
923.38
923.38
1,168.66
1,168.66
growth rate 2.0% 0.0% 26.6% 0.0%
Liabilities 1,003.69
1,018.44
1,018.44
1,305.23
1,305.23
growth rate 1.5% 0.0% 28.2% 0.0%
LT Debt 25.00
30.00
30.00
growth rate 6.3% 0.0%
Equity 721.30
775.43
775.43
826.98
826.98
growth rate 7.5% 0.0% 6.7% 0.0%
Common Shares 1,646.71
1,651.01
1,651.01
1,646.64
1,646.64
growth rate 0.3% 0.0% -0.3% 0.0%
Cash Flow Statement Mar '21 Jun '21 Sep '21 Dec '21 Mar '22
Capital Expenditures 1.31
1.88
1.88
4.50
4.50
growth rate 43.3% 0.0% 139.5% 0.0%
Cash Dividends 9.58
14.65
14.65
16.54
16.54
growth rate 52.9% 0.0% 12.9% 0.0%
Cash From OA 11.96
59.12
59.12
-27.72
-27.72
growth rate 394.3% 0.0% -100.0% 0.0%
Sale Purchase of Stock
growth rate
FCF 10.65
57.24
57.24
-32.22
-32.22
growth rate 437.4% 0.0% -100.0% 0.0%
Income Statement Mar '21 Jun '21 Sep '21 Dec '21 Mar '22
Sales 550.25
724.21
724.21
757.42
757.42
growth rate 31.6% 0.0% 4.6% 0.0%
Op.Income 34.21
43.58
43.58
62.81
62.81
growth rate 27.4% 0.0% 44.1% 0.0%
IBT 34.63
44.23
44.23
64.72
64.72
growth rate 27.7% 0.0% 46.3% 0.0%
Net Income 34.10
40.79
40.79
45.58
45.58
growth rate 19.6% 0.0% 11.7% 0.0%
EPS
growth rate
Gross Profit 118.11
141.10
141.10
159.61
159.61
growth rate 19.5% 0.0% 13.1% 0.0%

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

B (81.50)

YOY Growth Grade:

D (44.62)

Click on buttons above for detailed yearly growth rates.

Market Ratios

  • Dividend Yield: 2.3%

  • Beta: 0.00

    Beta of 0.0043 suggests that the asset is less volatile than the rest of the market.

  • PE: 33.58

  • EY: 3.0%

  • PEG: 1.79

    PEG Ratio of 1.79 suggests that stock is overpriced.

  • PEGY: 1.60

    PEGY Ratio of 1.60 suggests that stock is overpriced.

  • Price/BVPS: 5.78

Profitability Ratios

  • ROE: 20.7%

    Return on Equity (ROE) of 20.7% suggests that a company is doing well.

  • ROS: 6.1%

    The value of Return on Sales depends on the business and/or industry. Usually the higher ratio the better.

  • ROA: 8.8%

    Return on Assets (ROA). Low ratio usually means poor performance, or ineffective use of assets by management. High ratio usually means good performance.

  • ROI: 20.3%

    Return on Investment (ROI) of 20.3% suggests that a company is doing well.

  • ROIC: -39.1%

    Return on Invested Capital (ROIC) of -39.1% suggests that a company may not be able to fund future growth from within.

Liquidity Ratios

  • Current Ratio: 1.26

    Current Ratio of 1.26 suggests that a company may not be able to pay off bills as rapidly as it should.

  • Quick Ratio: 0.84

    Quick Ratio of 0.84 suggests that a company may not be able to pay off bills as rapidly as it should.

  • Cash Turnover: 10.74

    Turnover Of Cash Ratio of 10.74 suggests that a company may be vulnerable to creditors. As a result it may be unable to pay wages or utility bills.

  • Equity Ratio: 43.2%

    Equity Ratio of 43.2% suggests that a reasonably large percent of the company's assets financed by shareholder equity.

  • Debt/Equity: 131.3%

    Debt to Equity Ratio of 131.3% suggests that greater risk assumed by creditors, hence greater interest by them in the way the company is being managed.

  • Debt/FCF: 0.22

    Debt/FCF of 0.22 suggests that a company is doing well and can pay off its long term debt within three years.

Efficiency Ratios

  • Avg Collection Period: 104.66

    Average Collection Period of 104.66 days suggests a slow turnover, which may be the result of a number of bad accounts, or a tax collection policy or perhaps credit is being used to generate sales.

  • Inventory Turnover: 5.37

    Inventory Turnover Ratio of 5.37 suggests a company is doing OK, but faster turnovers are generally viewed as a positive trend.

  • Cash Flow Ratio: 2.03

    Cash Flow Ratio of 2.03 suggests a company is doing OK, but lower inventory is generally viewed as a positive trend.

  • Profit Margin: 5.9%

Value Price

PE and EPS

Historical Current Forward
PE 12.60 33.58 12.65
EPS / Growth 20.2% 0.79 18.8%

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 27.7%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 18.8% 22.2% 22.2%
Future PE 12.60 12.63 23.23
Future EPS 4.42 5.90 5.90
Value Price
MOS %		 13.77
-48.3% 		18.41
-30.9% 		33.86
27.2%
MOS Price 6.89 9.21 16.93
IRT 10.69 9.75 9.75

Graham Number:

NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

  • Graham Number: 9.07
  • Graham MOS: -65.9%

Price Chart

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.

Risk / Reward Ratios

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.