Subscribe

GrainCorp Limited (GNC.AX)

AU ASX Consumer Defensive Agricultural Farm Products
Address 175 Liverpool Street 2000
Sydney, NSW, AU
CEO Robert J. Spurway
IPO 1998-04-01
ISIN AU000000GNC9

Explore sections of this company profile

Also trades on Australian Securities Exchange · GNC.AX (AUD) Other OTC · GRCLF (USD)
Description

GrainCorp Limited operates as an agribusiness and processing enterprise with a broad international presence spanning Australasia, Asia, North America, Europe, the Middle East, and North Africa. Its activities are structured into two primary divisions: Agribusiness and Processing. The Agribusiness segment oversees the handling, marketing, and trading of a wide array of agricultural commodities, such as wheat, barley, sorghum, corn, oilseeds, pulses, organics, canola, chickpeas, and specialty goods. It also manages the processing, storage, and logistical transport of these grains and oilseeds. The Processing segment encompasses the refining, bleaching, deodorizing, and blending of edible fats and oils, as well as the crushing, production, and distribution of a variety of edible oil products. GrainCorp manufactures and supplies molasses-based feed supplements and vegetable oils designed to enhance the productivity of livestock like beef and dairy cattle, sheep, and other domestic animals. Its product range includes crude degummed canola oils, refined bleached canola oils, and canola meal. Further offerings include a range of blended and single-origin oils, infant nutrition products, bakery margarines, spreads, and shortening. The processed oilseed products are utilized in applications such as cooking oils, spreads and shortenings, prepared foods, animal feed for dairy, poultry, and livestock, cosmetics, lubricants, fuels, and other industrial uses. The company additionally operates seven bulk port terminals. Moreover, the firm is involved in the procurement, shipping, accreditation, and value-added supply of tallow and used cooking oil, which serve as renewable energy feedstocks and for various industrial applications, complementing its vegetable oil activities and broad logistics services. Founded in 1916, GrainCorp Limited maintains its headquarters in Sydney, Australia.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
-0.07
Float Shares
187.23M
Free Float %
84.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-3.93% -17.68% -21.18% -14.59% -38.21% -30.29% -33.44% -37.67% -3.93% +43.82% +142.96%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
5.21
DCF (Unlevered) 20.48 +293.1%
DCF (Levered) 30.73 +489.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 50% Bullish
Rating 2026-05 Change
Strong Buy 4 0
Buy 2 -1
Hold 4 +1
Sell 0 0
Strong Sell 2 +2
Quality scores
Altman Z-Score
4.64
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
1 / 10
No MOAT
Composite Rating
C+
Overall Score
2 / 5
Medium
DCF Score
5 / 5
High
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Agricultural Farm Products: +8.2%
    +12.3% Q1'26: +14.5% (vs Q1'24)
  • EPS growth Agricultural Farm Products: +20.0%
    -35.7% Q1'26: -90.5% (vs Q1'24)
  • FCF margin FCF growth · Agricultural Farm Products: +43.8%
    +1.8% Q1'26: -8.8% (vs Q1'24)
  • EBIT margin Agricultural Farm Products: +8.1%
    +2.1% Q1'26: -1.3% (vs Q1'24)
  • ROIC Agricultural Farm Products: +6.0%
    +5.2% Q1'26: -4.0% (vs Q1'24)
  • Share dilution Agricultural Farm Products: +0.0%
    -1.5% Q1'26: -2.8% (vs Q1'24)
  • Debt / EBITDA Net debt/EBITDA · Agricultural Farm Products: 0.61×
    3.09× Q1'26: 65.98× (vs Q1'24)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (-0.04) × ERP
WACC = 57% × Ke + 43% × Kd (9.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 20.43 Current price: 5.01
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Sep 2010
actual
Sep 2011
actual
Sep 2012
actual
Sep 2013
actual
Sep 2014
actual
Sep 2015
actual
Sep 2016
actual
Sep 2017
actual
Sep 2018
actual
Sep 2019
actual
Sep 2020
actual
Sep 2021
actual
Sep 2022
actual
Sep 2023
actual
Sep 2024
actual
Sep 2025
actual
Sep 2026
10 Rev. Ana.
6 EPS Ana.
Sep 2027
10 Rev. Ana.
8 EPS Ana.
Sep 2028
10 Rev. Ana.
6 EPS Ana.
Sep 2029
5 Rev. Ana.
3 EPS Ana.
Revenue
1.98B
est: 2.01B (-1.6%)
2.77B
est: 2.94B (-6.0%)
3.32B
est: 3.16B (+5.2%)
4.46B
est: 3.93B (+13.5%)
4.09B
est: 3.88B (+5.5%)
4.09B
est: 3.98B (+2.6%)
4.16B
est: 3.78B (+9.9%)
4.58B
est: 4.75B (-3.7%)
4.25B
est: 4.09B (+4.1%)
3.53B
est: 4.77B (-25.9%)
3.65B
est: 3.17B (+15.1%)
5.48B
est: 4.93B (+11.1%)
7.85B
est: 7.40B (+6.2%)
8.21B
est: 7.07B (+16.1%)
6.49B
est: 6.52B (-0.4%)
7.29B
est: 7.37B (-1.1%)
6.70B
6.13B – 7.10B
-9.1% YoY
6.28B
5.44B – 6.65B
-6.3% YoY
6.51B
6.51B – 6.51B
+3.7% YoY
6.06B
5.40B – 6.42B
-6.9% YoY
EBITDA
217.89M
est: 68.49M (+218.2%)
358.30M
est: 149.49M (+139.7%)
439.80M
est: 355.35M (+23.8%)
330.10M
est: 424.05M (-22.2%)
236.60M
est: 149.88M (+57.9%)
222.90M
est: 88.96M (+150.6%)
224.60M
est: -33.41M (+772.2%)
372.40M
est: 66.23M (+462.3%)
272.50M
est: 172.60M (+57.9%)
-100.00M
est: 47.47M (-310.6%)
182.80M
est: -252.81M (+172.3%)
340.50M
est: -308.77M (+210.3%)
717.60M
est: -276.34M (+359.7%)
584.50M
est: 433.08M (+35.0%)
288.30M
est: -311.54M (+192.5%)
270.10M
est: 451.27M (-40.1%)
410.16M
375.68M – 434.87M
-9.1% YoY
384.32M
333.20M – 407.46M
-6.3% YoY
398.41M
398.36M – 398.45M
+3.7% YoY
370.81M
330.84M – 393.15M
-6.9% YoY
EBIT
146.38M
est: 129.60M (+13.0%)
279.80M
est: 200.20M (+39.8%)
348.70M
est: 171.77M (+103.0%)
219.40M
est: 338.84M (-35.3%)
110.10M
est: 222.85M (-50.6%)
86.60M
est: 26.41M (+227.9%)
82.00M
est: 103.05M (-20.4%)
226.40M
est: 11.98M (+1,789.9%)
119.30M
est: 112.81M (+5.7%)
-238.30M
est: 63.19M (-477.1%)
73.30M
est: -30.65M (+339.1%)
233.40M
est: -37.44M (+723.4%)
600.30M
est: -33.51M (+1,891.6%)
467.60M
est: 314.81M (+48.5%)
168.90M
est: 299.18M (-43.5%)
149.90M
est: 328.03M (-54.3%)
298.15M
273.09M – 316.12M
-9.1% YoY
279.37M
242.21M – 296.19M
-6.3% YoY
289.61M
289.58M – 289.64M
+3.7% YoY
269.55M
240.49M – 285.79M
-6.9% YoY
Net Income
80.22M
est: 72.87M (+10.1%)
171.60M
est: 117.20M (+46.4%)
204.90M
est: 184.23M (+11.2%)
140.90M
est: 255.25M (-44.8%)
50.30M
est: 139.12M (-63.8%)
32.10M
est: 52.09M (-38.4%)
30.90M
est: 33.41M (-7.5%)
125.20M
est: 35.59M (+251.8%)
70.50M
est: 105.72M (-33.3%)
-113.00M
est: 74.38M (-251.9%)
343.30M
est: -93.12M (+468.7%)
139.30M
est: -113.73M (+222.5%)
380.40M
est: 334.70M (+13.7%)
249.70M
est: 99.00M (+152.2%)
61.80M
est: 70.30M (-12.1%)
39.90M
est: 81.62M (-51.1%)
32.77M
25.50M – 40.04M
-59.9% YoY
44.86M
12.86M – 76.34M
+36.9% YoY
71.04M
43.89M – 94.80M
+58.3% YoY
73.28M
63.01M – 79.01M
+3.2% YoY
SGA
68.29M
est: 192.43M (-64.5%)
305.50M
est: 376.14M (-18.8%)
336.40M
est: 367.27M (-8.4%)
441.60M
est: 471.64M (-6.4%)
386.70M
est: 485.69M (-20.4%)
386.30M
est: 470.07M (-17.8%)
417.80M
est: 508.07M (-17.8%)
425.30M
est: 591.61M (-28.1%)
410.00M
est: 463.50M (-11.5%)
391.70M
est: 533.07M (-26.5%)
242.00M
est: 391.42M (-38.2%)
332.50M
est: 478.05M (-30.4%)
182.40M
est: 427.84M (-57.4%)
430.80M
est: 365.89M (+17.7%)
392.50M
est: 347.72M (+12.9%)
450.50M
est: 381.25M (+18.2%)
346.52M
317.39M – 367.40M
-9.1% YoY
324.69M
281.50M – 344.24M
-6.3% YoY
336.59M
336.56M – 336.63M
+3.7% YoY
313.28M
279.51M – 332.15M
-6.9% YoY
EPS
0.40
est: 0.45 (-11.8%)
0.86
est: 0.80 (+7.8%)
1.03
est: 1.05 (-2.2%)
0.62
est: 0.78 (-20.1%)
0.22
est: 0.40 (-45.6%)
0.14
est: 0.10 (+42.8%)
0.14
est: 0.10 (+37.6%)
0.55
est: 0.33 (+68.4%)
0.31
est: 0.14 (+129.6%)
-0.49
est: -0.19 (-161.0%)
1.50
est: -0.04 (+3,838.7%)
0.61
est: 0.58 (+5.9%)
1.68
est: 1.73 (-2.9%)
1.12
est: 0.44 (+153.4%)
0.28
est: 0.33 (-13.9%)
0.18
est: 0.38 (-52.7%)
0.15
0.12 – 0.18
-61.0% YoY
0.19
0.06 – 0.34
+27.0% YoY
0.30
0.20 – 0.43
+59.8% YoY
0.33
0.28 – 0.36
+10.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-14 B 3/5 5/5 2/5 3/5 2/5 1/5 4/5
2026-05-13 B 3/5 5/5 2/5 3/5 2/5 1/5 4/5
2026-05-12 B 3/5 5/5 2/5 3/5 2/5 1/5 4/5
2026-05-11 B 3/5 5/5 2/5 3/5 2/5 1/5 4/5
2026-05-08 B 3/5 5/5 2/5 3/5 2/5 1/5 4/5
2026-05-07 B 3/5 5/5 2/5 3/5 2/5 1/5 4/5
2026-05-06 B 3/5 5/5 2/5 3/5 2/5 1/5 4/5
2026-05-05 B 3/5 5/5 2/5 3/5 2/5 1/5 4/5
2026-05-04 B 3/5 5/5 2/5 3/5 2/5 1/5 4/5
2026-05-01 B 3/5 5/5 2/5 3/5 2/5 1/5 4/5
2026-04-30 B 3/5 5/5 2/5 3/5 2/5 1/5 4/5
2026-04-29 B 3/5 5/5 2/5 3/5 2/5 1/5 4/5
2026-04-28 B 3/5 5/5 2/5 3/5 2/5 1/5 4/5
2026-04-27 B 3/5 5/5 2/5 4/5 1/5 1/5 4/5
2026-04-24 B 3/5 5/5 2/5 4/5 1/5 1/5 4/5
2026-04-23 B 3/5 5/5 2/5 4/5 1/5 1/5 4/5
2026-04-22 B 3/5 5/5 2/5 4/5 1/5 1/5 4/5
2026-04-21 B 3/5 5/5 2/5 4/5 1/5 1/5 3/5
2026-04-20 B 3/5 5/5 2/5 4/5 1/5 1/5 3/5
2026-04-17 B 3/5 5/5 2/5 4/5 1/5 1/5 3/5
2026-04-16 B 3/5 5/5 2/5 4/5 1/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-178.54M
OE per share TTM
-0.80
Owner's Yield
-15.64%
Maintenance CapEx ratio
1,014.15%
Maint CapEx / Avg PPE
14.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 97 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 BetaShares - Australian Small Companies Select ETF SMLL.AX 1.11% 2.59M 0.39%
2 iShares Asia Pacific Dividend UCITS ETF IDAP.L 0.68% 4.34M 0.59%
3 iShares Dow Jones Asia Pacific Select Dividend 50 UCITS ETF (DE) EXXW.DE 0.68% 4.56M 0.31%
4 iShares Asia/Pacific Dividend ETF DVYA 0.68% 463.1K 0.49%
5 iShares S&P/ASX Small Ordinaries ETF ISO.AX 0.37% 325.0K 0.55%
6 iShares S&P/ASX Dividend Opportunities ESG Screened ETF IHD.AX 0.24% 679.5K 0.23%
7 iShares Edge MSCI Australia Multifactor ETF AUMF.AX 0.21% 210.5K 0.30%
8 Vanguard MSCI Australian Small Companies Index ETF VSO.AX 0.21% 1.66M 0.30%
9 BetaShares - FTSE RAFI Australia 200 ETF QOZ.AX 0.20% 1.76M 0.40%
10 iShares Agribusiness UCITS ETF ISAG.L 0.20% 911.4K 0.55%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
63.0K
Shares Outstanding
221.72M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Robert J. Spurway Chief Executive Officer, MD & Director 2M male
Klaus Pamminger Chief Operating Officer 1M male
Ian Allan Morrison Chief Financial Officer 1M male
Annerly Squires Group Legal Counsel & Company Secretary female
Cassie Soady Chief People Officer female
Stephanie Belton Chief Corporate Affairs Officer, Group General Counsel & Company Secretary female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits