Fraser and Neave, Limited (SGX: F99)
Singapore
· Delayed Price · Currency is SGD 1.340
+0.010 (0.75%)
Nov 22, 2024, 4:52 PM SGT
Fraser and Neave Income Statement
Financials in millions SGD. Fiscal year is October - September.
Millions SGD. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | Sep '20 Sep 30, 2020 | 2019 - 2015 |
| Revenue | 2,162 | 2,162 | 2,099 | 2,003 | 1,879 | 1,834 | Upgrade
|
| Revenue Growth (YoY) | 3.00% | 3.00% | 4.79% | 6.60% | 2.49% | -3.62% | Upgrade
|
| Cost of Revenue | 1,473 | 1,473 | 1,476 | 1,429 | 1,296 | 1,238 | Upgrade
|
| Gross Profit | 688.76 | 688.76 | 623.05 | 573.84 | 582.92 | 595.87 | Upgrade
|
| Selling, General & Admin | 492.14 | 492.14 | 475.05 | 445.11 | 439.38 | 477.47 | Upgrade
|
| Other Operating Expenses | -10.33 | -10.33 | -6.41 | -6.33 | -12.77 | -22.64 | Upgrade
|
| Operating Expenses | 481.81 | 481.81 | 468.64 | 438.78 | 426.61 | 454.83 | Upgrade
|
| Operating Income | 206.94 | 206.94 | 154.41 | 135.06 | 156.31 | 141.05 | Upgrade
|
| Interest Expense | -42.07 | -42.07 | -37.28 | -26.1 | -25.11 | -24.52 | Upgrade
|
| Interest & Investment Income | 12.54 | 12.54 | 6.61 | 2.72 | 2.68 | 3.1 | Upgrade
|
| Earnings From Equity Investments | 100.83 | 100.83 | 96.37 | 104.34 | 110.3 | 125.41 | Upgrade
|
| Currency Exchange Gain (Loss) | -12.96 | -12.96 | -2.25 | -6.35 | -5.13 | 0.45 | Upgrade
|
| Other Non Operating Income (Expenses) | - | - | -0.22 | -0.11 | -0.02 | -0.25 | Upgrade
|
| EBT Excluding Unusual Items | 265.29 | 265.29 | 217.64 | 209.57 | 239.04 | 245.23 | Upgrade
|
| Merger & Restructuring Charges | -4 | -4 | -10.55 | -1.61 | -8.55 | -1.01 | Upgrade
|
| Gain (Loss) on Sale of Assets | 1.1 | 1.1 | -0 | 0.25 | 0.03 | 0.22 | Upgrade
|
| Asset Writedown | -0.72 | -0.72 | -11.64 | -0.04 | 0.02 | -0.41 | Upgrade
|
| Other Unusual Items | 2.81 | 2.81 | 25.53 | -11.71 | -0.34 | -0.35 | Upgrade
|
| Pretax Income | 267.16 | 267.16 | 223.84 | 202.19 | 230.19 | 244.41 | Upgrade
|
| Income Tax Expense | 48.07 | 48.07 | 18.7 | 25.25 | 34.72 | 36.72 | Upgrade
|
| Earnings From Continuing Operations | 219.09 | 219.09 | 205.14 | 176.94 | 195.47 | 207.69 | Upgrade
|
| Net Income to Company | 219.09 | 219.09 | 205.14 | 176.94 | 195.47 | 207.69 | Upgrade
|
| Minority Interest in Earnings | -68.18 | -68.18 | -71.93 | -52.07 | -55.03 | -58.48 | Upgrade
|
| Net Income | 150.91 | 150.91 | 133.22 | 124.87 | 140.44 | 149.21 | Upgrade
|
| Net Income to Common | 150.91 | 150.91 | 133.22 | 124.87 | 140.44 | 149.21 | Upgrade
|
| Net Income Growth | 13.28% | 13.28% | 6.69% | -11.09% | -5.88% | -2.10% | Upgrade
|
| Shares Outstanding (Basic) | 1,456 | 1,456 | 1,455 | 1,453 | 1,452 | 1,450 | Upgrade
|
| Shares Outstanding (Diluted) | 1,460 | 1,460 | 1,458 | 1,457 | 1,455 | 1,454 | Upgrade
|
| Shares Change (YoY) | 0.14% | 0.14% | 0.08% | 0.11% | 0.10% | 0.13% | Upgrade
|
| EPS (Basic) | 0.10 | 0.10 | 0.09 | 0.09 | 0.10 | 0.10 | Upgrade
|
| EPS (Diluted) | 0.10 | 0.10 | 0.09 | 0.09 | 0.10 | 0.10 | Upgrade
|
| EPS Growth | 12.95% | 12.95% | 6.54% | -11.22% | -5.93% | -2.24% | Upgrade
|
| Free Cash Flow | 110.2 | 110.2 | 131.85 | -119.36 | 157.12 | -65.66 | Upgrade
|
| Free Cash Flow Per Share | 0.08 | 0.08 | 0.09 | -0.08 | 0.11 | -0.05 | Upgrade
|
| Dividend Per Share | 0.055 | 0.055 | 0.055 | 0.050 | 0.050 | 0.050 | Upgrade
|
| Dividend Growth | 0% | 0% | 10.00% | 0% | 0% | -9.09% | Upgrade
|
| Gross Margin | 31.86% | 31.86% | 29.68% | 28.65% | 31.02% | 32.50% | Upgrade
|
| Operating Margin | 9.57% | 9.57% | 7.36% | 6.74% | 8.32% | 7.69% | Upgrade
|
| Profit Margin | 6.98% | 6.98% | 6.35% | 6.23% | 7.47% | 8.14% | Upgrade
|
| Free Cash Flow Margin | 5.10% | 5.10% | 6.28% | -5.96% | 8.36% | -3.58% | Upgrade
|
| EBITDA | 293.69 | 293.69 | 218.66 | 193.63 | 216.42 | 198.88 | Upgrade
|
| EBITDA Margin | 13.58% | 13.58% | 10.42% | 9.67% | 11.52% | 10.85% | Upgrade
|
| D&A For EBITDA | 86.75 | 86.75 | 64.26 | 58.57 | 60.11 | 57.84 | Upgrade
|
| EBIT | 206.94 | 206.94 | 154.41 | 135.06 | 156.31 | 141.05 | Upgrade
|
| EBIT Margin | 9.57% | 9.57% | 7.36% | 6.74% | 8.32% | 7.69% | Upgrade
|
| Effective Tax Rate | 17.99% | 17.99% | 8.35% | 12.49% | 15.08% | 15.02% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.