Every figure this model derived for ASX, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 5,248,406,000 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2025-12-31 |
| cash | 3,003,798,000 | CashAndCashEquivalents |
2025-12-31 |
| current assets | 10,003,031,000 | CurrentAssets |
2025-12-31 |
| current liabilities | 7,920,917,000 | CurrentLiabilities |
2025-12-31 |
| equity | 10,907,935,000 | EquityAttributableToOwnersOfParent |
2025-12-31 |
| interest expense | 238,393,000 | InterestExpense |
2025-12-31 |
| ocf | 4,534,564,000 | CashFlowsFromUsedInOperatingActivities |
2025-12-31 |
| revenue | 20,573,405,000 | Revenue |
2025-12-31 |
| sbc | 79,113,000 | ExpenseFromSharebasedPaymentTransactionsWithEmployees |
2025-12-31 |
The figures themselves rather than their scores — what somebody looking up ASX on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 18.8 |
| current ratio | 1.26 |
| current ratio reported | 1.26 |
| ebit cagr | -7.94 |
| ebit yoy | 33.24 |
| ev ebit | 105.28 |
| ev owner earnings | -217.63 |
| ev sales | 8.39 |
| fcf margin | -3.47 |
| growth cv | 2.63 |
| interest cover | 6.88 |
| net debt ebitda | 1.18 |
| operating margin | 7.97 |
| owner earnings margin | -3.85 |
| revenue growth | 13.3 |
| revenue growth per share | 13.3 |
| roic | 8.42 |
| rule of 40 | 21.27 |
| sbc pct revenue | 0.38 |
What this model itself distrusts about ASX's figures. Written by the derivation as it ran, not added afterwards.