Commonwealth Bank of Australia CBA StarRatingValueLabel_2Nathan Zaia - Senior Equity Analyst - Morningstar Inc.

Balance Sheet
20192020202120222023
Assets
Current Assets
Cash, cash equivalents, and short-term investments
Cash and cash equivalents25,182.0028,588.0088,524.00120,315.00108,008.00
Short-term investments-----
Total cash, cash equivalents, and short-term investments25,182.0028,588.0088,524.00120,315.00108,008.00
Accounts receivable-----
Inventory-----
Other Current Assets-----
Total current assets-----
Non Current Assets
Not property, plant and equipment2,383.005,602.005,284.004,887.004,950.00
Equity and other investments-----
Intangibles7,965.006,944.006,942.006,899.007,393.00
Deferred Income Taxes-----
Other Long-Term Assets-----
Total non-current assets-----
Total Assets976,502.001,014,060.001,091,962.001,215,260.001,252,845.00
Liabilities and stockholders' equity
Liabilities
Current Liabilities
Accounts Payable5,066.003,431.003,163.005,436.009,721.00
Taxes Payable326.00795.00135.00263.00671.00
Current Debt-----
Other current liabilities-----
Total current liabilities-----
Non-current liabilities
Deferred taxes liabilities-----
Long Term Debt-----
Other long-term liabilities-----
Total non-current liabilities-----
Total Liabilities-----
Stockholders' equity
Common stock38,283.0038,282.0038,546.0036,608.0034,075.00
Additional paid-in capital-----
Other reserves3,092.002,666.003,249.00-460.00-1,710.00
Retained earnings28,482.0031,211.0037,044.0036,826.0039,797.00
Minority Interests55.005.005.005.005.00
Total stockholders' equity69,594.0072,008.0078,713.0072,833.0072,000.00
Total liabilities and stockholders' equity976,502.001,014,060.001,091,962.001,215,260.001,252,845.00

Figures in millions. Currency is AUD.

Nathan Zaia - Senior Equity Analyst - Morningstar Inc.
The conduct of Morningstar's analysts is governed by Morningstar's Code of Ethics, Securities Trading and Disclosure Policy, and Investment Research Integrity Policy. For information regarding conflicts of interest, please click here.
Fair Value is derived from a detailed projection of a company’s future cash flows. Analysts create custom industry and company assumptions to feed income statement, balance sheet, and capital investment assumptions into a proprietary discounted cash flow modeling template. Scenario analysis, in-depth competitive advantage analysis, and a variety of other analytical tools are used to augment the discounted cash flow process. Combining analysts’ financial forecasts with the firm’s economic moat helps us assess how long returns on invested capital are likely to exceed the firm’s cost of capital. Because we are modeling free cash flow to the firm—representing cash available to provide a return to all capital providers—we discount future cash flows using the weighted average of the costs of equity, debt, and preferred stock (and any other funding sources), using expected future proportionate long-term, market-value weights. If our base-case assumptions are true the market price will converge on our fair value estimate over time, generally within three years. Investments in securities are subject to market and other risks. Past performance of a security may or may not be sustained in future and is no indication of future performance. For detail information about the Qualitative Fair Value, please click here.
© Copyright 2024 Morningstar, Inc. All rights reserved.

Terms of Use        Privacy Policy        Modern Slavery Statement        Cookie Settings        Disclosures