Loading page content, please wait.
GrainCorp Limited
Consumer Defensive · Farm Products
Updated just now
$6.64
MARKET CAP
$1.48B
P/E RATIO
24.2
DIV. YIELD
4.3%
FRANKING
100%
GrainCorp Limited operates as an agribusiness and processing company in Australasia, Asia, North America, Europe, Asia, the Middle East and North Africa, and internationally.
View full descriptionThe Warsi Rating combines two proven approaches: value investing principles and dividend strategy. A stock must score 70+ on both to be rated Solid or higher.
$12.52
Discounted cash flow estimate
$6.36
For 6% dividend yield
Business quality and balance-sheet durability.
Short-term assets vs. short-term debts
Adequate liquidity. 1.78 ratio meets Buffett's 1.5 target.
Current Snapshot
Current Ratio
1.78x
Warning Floor
1.00x
Target
1.50x
Why It Matters
Liquidity supports operational stability. Companies with weak liquidity can face pressure even when long-term fundamentals are sound.
Formula
Current Assets / Current LiabilitiesMethod
Compare the current ratio to the warning floor and target level used in the framework.
Worked Example
This company's current ratio is 1.78x — it has $1.78 in short-term assets for every $1 of short-term liabilities. The target is 1.5x, with a warning floor at 1.0x.
How to Interpret
Ratios above the target suggest healthier short-term resilience; ratios below 1.0x can indicate immediate funding risk.
Ample cash reserves mean the company can pay dividends even during temporary revenue drops. Your income has a buffer against short-term disruptions.
Sources
Real cash left after running the business
Positive cash generation. Company produces real cash after capital expenditures - can fund dividends, buybacks, or growth.
Current Snapshot
Current FCF
$177M
Pass Rule
> $0
Status
Positive
Why It Matters
Free cash flow is the cash available after core operating and capital needs. It is central to dividend capacity.
Formula
Operating Cash Flow - Capital ExpendituresMethod
Review whether free cash flow is consistently positive and whether it is sufficient relative to dividends and debt needs.
Worked Example
This company generated $177M in free cash flow — cash left after operating costs and capital expenditure. Positive FCF means dividends are funded by real cash generation.
How to Interpret
Persistently negative free cash flow can force reliance on borrowing or equity issuance to maintain payouts.
Positive cash flow means dividends are funded by actual money, not accounting profits. As Buffett says, "Cash is fact, profit is opinion." Your income is backed by real cash generation.
Sources
Profit generated per $1 of shareholder investment
How much the company owes vs. what it owns
Profit after production costs, before overhead
Price versus estimated intrinsic value and required return thresholds.
How current price compares with estimated intrinsic value
How much earnings are consumed by capital expenditure
Is the business growing — and is debt being managed responsibly?
Debt declining with stable revenue — management is strengthening the balance sheet, which protects future dividends.
Current Snapshot
Revenue Change
-7.2%
Debt Change
-24.5%
Trend State
Mixed
Why It Matters
Revenue trend shows whether the business is expanding or contracting. Debt trend adds context on whether growth is being funded conservatively.
Formula
Revenue Change (%) = (Latest Revenue - Earliest Revenue) / |Earliest Revenue| x 100; Debt Change (%) = (Latest Debt - Earliest Debt) / |Earliest Debt| x 100Method
Map annual revenue history and, where relevant, annual debt history. For financial companies, debt is excluded because deposits and reserves distort this signal.
Worked Example
Revenue changed by -7.2% across the displayed period, while debt changed by -24.5%.
How to Interpret
Rising revenue with stable or falling debt is typically stronger than rising revenue funded by rapidly rising leverage.
Debt declining with stable revenue — management is strengthening the balance sheet, which protects future dividends.
Sources
Annual dividends as percentage of stock price
5.75% is close but below Barsi's 6% minimum. Consider waiting for a price drop.
Current Snapshot
6Y Avg Yield
5.8%
6% Requirement
6.0%
Gross Yield
8.2%
Why It Matters
Yield translates dividend income into a percentage of the price paid, which is central to income-first screening.
Formula
Annual Dividends per Share / Stock Price x 100Method
Use the 6-year average annual dividend for consistency and compare the result with the 6% framework requirement.
Worked Example
With a 6-year average annual dividend of $0.38 and a share price of $6.64, the Barsi yield is 5.8%. The minimum requirement is 6%. Including franking credits, the gross yield is 8.2%.
How to Interpret
Higher sustainable yield improves upfront income, but unusually high yields may reflect elevated risk or weak coverage.
At 5.75%, you'd need more capital to generate the same income as a 6%+ yielder. A price drop could make this more attractive.
Sources
Track record of consistent dividend payments
| Ex-Date | Pay Date | Gross | Franking | Net | Credit |
|---|---|---|---|---|---|
| ~20 May 2026Est | ~17 June 2026 | ~$0.27 | 100% | ~$0.19 | $0.08 |
| ~11 Nov 2026Est | ~11 Dec 2026 | ~$0.27 | 100% | ~$0.19 | $0.08 |
Highest price to lock in 6% yield
Industry category of the business
Consumer Defensive is not a BESST sector. Non-BESST stocks receive a lower base score but can still qualify with exceptional dividend metrics.
Current Snapshot
Industry
Farm Products
BESST Match
No
Score Impact
No bonus
Why It Matters
Sector classification helps contextualise risk and demand durability, which can materially affect dividend stability.
Formula
BESST Match = Sector in {Banks, Energy, Sanitation, Insurance, Telecom}Method
Match company sector or industry against BESST categories. A match adds scoring support but does not replace core dividend checks.
Worked Example
This company operates in Farm Products (Consumer Defensive sector). It does not match a BESST sector, so it receives the standard base score. Non-BESST stocks can still qualify with strong dividend metrics.
How to Interpret
Sources
How much of a company's earnings are paid out as dividends
The company is paying out more in dividends than it earns (156%). This is unsustainable long-term and often signals a dividend cut ahead. An inflated payout also distorts the price ceiling calculation used in our analysis.
Current Snapshot
Latest Ratio
155.6%
Healthy Range
30%-75%
Zone
Unsustainable
Why It Matters
Payout ratio links dividends to earnings capacity and helps evaluate whether current distributions are likely to remain supportable.
Formula
Payout Ratio (%) = (Annual Dividend per Share / Earnings per Share) x 100Method
Calculate year-by-year payout ratios where EPS is positive, classify each year by sustainability zone, and compare with the current TTM ratio.
Worked Example
$0.48 dividend / $0.28 EPS equals 174.5% payout ratio.
How to Interpret
Ratios in the middle range are usually more sustainable than very high ratios. Values above 100% indicate dividends exceeded earnings in that period.
The company is paying out more in dividends than it earns (156%). This is unsustainable long-term and often signals a dividend cut ahead. An inflated payout also distorts the price ceiling calculation used in our analysis.
Sources
GrainCorp Limited operates as an agribusiness and processing company in Australasia, Asia, North America, Europe, Asia, the Middle East and North Africa, and internationally. It operates through two segments, Agribusiness and Nutrition and Energy. The company engages in the operation of an integrated grain storage and handling network comprising receival sites and bulk port terminals; purchasing, storing, transporting, and selling agricultural commodities; handling wheat, barley, canola, chickpeas, and sorghum; and trading, importing and exporting cereals, oilseeds, and pulses; and supplies arable seeds and organic agriproducts. The company also offers blended and single oils, infant nutrition inputs, bakery products, margarines and spreads, and frying shortenings to manufacturers, wholesalers, and quick service restaurants; manufacture and supply molasses and vegetable oil-based feed supplements; import vegetable oils; export renewable fuel feedstocks, tallow, and used cooking oil.
In addition, it provides nutritional consulting. The company was founded in 1916 and is headquartered in Barangaroo, Australia.
Who owns the company's shares and how much leadership has at stake
Leadership holds a small personal stake
Professional fund managers have done their homework and chosen to own this
Shares freely traded on the ASX by individual investors like you
Insiders hold 1.8% — some skin in the game, but not a major commitment. Institutions hold 53.3%. Overall a typical ownership structure for a mid-to-large company. Neither a red flag nor a strong positive signal.
Current Snapshot
Insider %
1.8%
Institutional %
53.3%
Float %
45.0%
Why It Matters
Ownership mix affects governance incentives, liquidity, and share-price behaviour under large portfolio rebalancing flows.
Formula
Public Float (%) = 100 - Insider Ownership (%) - Institutional Ownership (%)Method
Use reported ownership percentages, convert to percentage terms, and compute remaining public float as the residual.
Worked Example
If insiders own 1.8% and institutions own 53.3%, public float is 45.0%.
How to Interpret
Higher insider ownership can improve alignment of incentives, while dominant institutional concentration can amplify short-term price moves.
Insiders hold 1.8% — some skin in the game, but not a major commitment. Institutions hold 53.3%. Overall a typical ownership structure for a mid-to-large company. Neither a red flag nor a strong positive signal.
Sources
| Date | Insider | Type | Shares | Value |
|---|---|---|---|---|
| 25 Feb 2026 | Gedge (Sarah Adam) Director (Non-Executive) | Purchase at price 4.20 per share. | 9K | $36K |
| 20 Feb 2026 | Knoblanche (Peter) Independent Non-Executive Director | Purchase at price 4.10 per share. | 7K | $29K |
| 20 Feb 2026 | Knoblanche (Peter) Independent Non-Executive Director | Purchase at price 4.09 per share. | 2K | $8K |
| 20 Feb 2026 | Maher (John Steven) Independent Non-Executive Director | Purchase at price 4.10 per share. | 5K | $21K |
| 20 Feb 2026 | Stiff (Clive M S) Independent Non-Executive Director | Purchase at price 4.12 per share. | 10K | $41K |
Company insiders have been net buyers of shares over the past 12 months. This may indicate management confidence in future prospects.
Value analysis may be affected by missing data.
Market data sourced from third-party financial data providers. Analysis generated using Warsi Criteria — proprietary scoring algorithms for value investing and dividend income analysis. Not financial advice. Learn how we analyse stocks →
8.2% average is below the 20% threshold. This suggests the business may lack a durable competitive advantage. Note: COVID-19 Pandemic year(s) excluded — ROE recovered to 661% of target.
Current Snapshot
10Y Avg
8.2%
Threshold
20.0%
Worst Year
-4.5%
Why It Matters
ROE shows how effectively management turns shareholder capital into profit. High and stable ROE can signal pricing power, cost discipline, or both.
Formula
Net Income / Shareholders' Equity x 100Method
Use the 10-year average ROE and review the weakest year to check whether returns stayed resilient across cycles.
Worked Example
This company's 10-year average ROE is 8.2%, meaning each $1 of shareholder equity generates $0.08 in annual profit. The threshold is 20%, and the worst single year was -4.5%.
How to Interpret
Higher and steadier ROE generally supports stronger long-term compounding. Large drawdowns in weak years can point to fragility.
Lower ROE means your investment compounds more slowly. At 8.2%, this business needs more capital to generate the same returns as competitors. Consider whether other strengths (yield, stability) compensate for weaker profitability.
Sources
Debt-to-equity of 0.59 is 1.2x over Buffett's limit. High leverage increases risk during downturns.
Current Snapshot
Current D/E
0.59x
Industry Limit
0.50x
Headroom
-0.09x
Why It Matters
Debt-to-equity shows balance-sheet risk. Lower leverage usually means more flexibility when earnings soften.
Formula
Total Debt / Shareholders' EquityMethod
Compare current D/E against the industry threshold used in the scoring framework, then assess remaining headroom.
Worked Example
This company's D/E is 0.59, meaning it carries 60 cents of debt for every $1 of equity. The consumer staples limit is 0.50, leaving it 0.09 over the limit.
How to Interpret
Lower values generally imply lower refinancing pressure and lower dividend stress in downturns.
High debt means interest payments come before dividends. During recessions, heavily indebted companies often cut dividends first to preserve cash. This adds risk to your income stream.
Sources
Worst year margin (10.5%) fell below 35% minimum. Volatility suggests weak pricing power or one-time issues.
Current Snapshot
10Y Avg
15.2%
Threshold
40%
Worst Year
10.5%
Why It Matters
Gross margin indicates how much room a business has to absorb costs and still generate profit.
Formula
(Revenue - Cost of Goods Sold) / Revenue x 100Method
Assess both the long-term average and the weakest year. The framework checks for both level and consistency.
Worked Example
This company's 4-year average gross margin is 15.2% — it keeps 15 cents of every revenue dollar after production costs. The threshold is 40%, and the weakest year was 10.5%.
How to Interpret
Sustained high margins usually support durability. Sharp margin swings can signal weaker control or cyclical pressure.
Thin margins leave no cushion for unexpected costs. A small increase in expenses or drop in prices could squeeze profits and threaten the dividend.
Sources
Stock is trading 24% BELOW the fair-value threshold (includes 30% margin of safety).
Current Snapshot
Current Margin
47.0%
Industry Threshold
30%
Status
24% Undervalued
Why It Matters
Margin of safety provides a valuation buffer against modelling uncertainty and adverse business outcomes.
Formula
(Estimated Intrinsic Value per Share - Current Price) / Estimated Intrinsic Value per Share x 100Method
Estimate intrinsic value using a two-stage DCF (10-year projection plus terminal value), then compare with current price.
Worked Example
For this stock now: intrinsic value is $12.52 per share, current price is $6.64, and margin of safety is 47.0%.
How to Interpret
Positive margin indicates price below modelled value; negative margin indicates price above modelled value. Compare against the industry's required buffer.
Price is below your required threshold, so you retain a margin-of-safety buffer against normal valuation error and market volatility.
Sources
What percentage of the stock price comes back as earnings each year
4.1% earnings yield is below the 7.5% threshold. You'd earn nearly as much from safer government bonds, which means the extra risk of owning shares isn't being compensated.
Current Snapshot
Current Yield
4.1%
Required Yield
7.5%
Spread
-3.4pp
Why It Matters
Earnings yield reframes valuation as return on price paid. It helps compare equity earnings power against lower-risk alternatives.
Formula
(Earnings per Share / Stock Price) x 100Method
Calculate current earnings yield, then compare it to the required yield for the stock's industry setting.
Worked Example
With EPS of $0.28 and a share price of $6.64, earnings yield is 4.1%. The required yield for this industry is 7.5% (based on 4.5% government bond rate plus a risk premium).
How to Interpret
A yield above the required level suggests better valuation support; below it indicates thinner compensation for equity risk.
Returns don't justify the added risk compared to safe bonds. Consider whether the dividend yield alone compensates, or wait for a better price.
Sources
Moderate capital intensity. 38% of earnings goes to CapEx — within the 50% threshold for this sector.
Current Snapshot
10Y CapEx Intensity
38%
Threshold
50%
Buffer
+13%
Why It Matters
CapEx intensity estimates how much of earnings must be reinvested just to sustain operations.
Formula
Cumulative CapEx (10yr) / Cumulative Net Income (10yr) x 100Method
Aggregate 10-year CapEx and net income, then compare the ratio with the sector threshold in the framework.
Worked Example
Over 10 years, 38% of this company's cumulative earnings were consumed by capital expenditure. The consumer staples threshold is 50%, leaving a buffer of +13%.
How to Interpret
Lower ratios usually indicate better cash conversion. Higher ratios can reduce room for dividends and buybacks.
Capital needs are manageable for this sector. The business retains enough earnings to fund both maintenance and shareholder returns.
Sources
Years of earnings needed to retire all long-term debt
Manageable debt. Could pay off long-term debt in 1.3 years — comfortably within the 4-year threshold.
Current Snapshot
Payoff Years
1.3yr
Target Years
4yr
Gap
+2.7yr
Why It Matters
Debt payoff years converts leverage into an intuitive time measure, making debt burden easier to compare across stocks.
Formula
Long-Term Debt / Average Net Income (3yr)Method
Use current long-term debt and the 3-year average net income to smooth one-off profit noise.
Worked Example
With $150M in long-term debt and $117M in average annual earnings (3yr), it would take 1.3 years of earnings to pay off all debt. The consumer staples threshold is 4 years.
How to Interpret
Lower values generally indicate stronger debt capacity. Very high values can constrain dividend resilience.
Debt is comfortably serviceable from earnings. This means interest payments won't crowd out dividends, even during moderate downturns.
Sources
How efficiently the company turns money into profit
9.9% ROIC is below the 11.0% threshold. Company may not be earning enough to justify the money invested in it.
Current Snapshot
5Y Avg
9.9%
Threshold
11.0%
WACC Delta
+0.9pp
Why It Matters
ROIC measures capital efficiency. Businesses that repeatedly earn above their funding cost can compound value more effectively.
Formula
After-Tax Operating Profit / Invested Capital x 100Method
Use the 5-year average ROIC and compare it with industry WACC plus the required spread in this framework.
Worked Example
This company's 5-year average ROIC is 9.9%, with a cost of capital (WACC) of 9.0%. The +0.9pp spread above WACC suggests it creates value on each dollar invested.
How to Interpret
A healthy spread above WACC suggests value creation; a narrow or negative spread points to weaker capital efficiency.
Returns below the cost of borrowing mean the business destroys value over time. This can erode the foundation that supports dividends — proceed with caution.
Sources
Consistency of profits over time
1 loss year(s) found with only 4 years of data. Limited data requires 100% positive EPS - industry exemptions don't apply.
Current Snapshot
Positive Years
9/4
Allowed Losses
0 (limited)
EPS CAGR
14.7%
Why It Matters
Consistency in EPS helps distinguish resilient earnings power from one-off performance spikes.
Formula
Positive EPS Years / Available EPS YearsMethod
For 8+ years of data, apply industry-specific loss tolerance. For limited data, every available year must be positive.
Worked Example
This company reported positive earnings in 9 of the last 4 years, with 1 loss year. With only 4 years of data, every year must be positive. EPS growth rate (CAGR) is 14.7%.
How to Interpret
Fewer loss years and stronger EPS continuity generally improve confidence in future dividend and valuation assumptions.
Loss years signal unpredictable earnings. During loss periods, companies often cut dividends to preserve cash. Your income could be at risk in the next downturn.
Sources
Percentage of revenue that becomes profit after all expenses
0.6% net margin is below the 3% threshold. Thin margins suggest weak competitive position or high costs.
Current Snapshot
Current Margin
0.6%
Threshold
3.0%
Relative Position
-2.5%
Why It Matters
Net income margin shows how much profit the business keeps from each dollar of revenue after all costs.
Formula
Net Income / Total Revenue x 100Method
Compare current margin with the industry-specific threshold to avoid cross-sector distortions.
Worked Example
This company's net income margin is 0.6% — it keeps 1 cents of every revenue dollar as profit after all expenses. The consumer staples threshold is 3%, putting it 2.5% below the requirement.
How to Interpret
Margins that are both strong and stable can indicate competitive strength; persistent weakness may limit reinvestment and payout capacity.
Thin margins mean a small increase in costs or drop in prices could eliminate profits entirely. This puts dividends at risk because there's no buffer to absorb shocks.
Sources
| Ex-Date | Pay Date | Gross | Franking | Net | Credit |
|---|---|---|---|---|---|
| 26 Nov 2025Final | 11 Dec 2025 | $0.34 | 100% | $0.24 | $0.10 |
| 2 July 2025Final | 30 July 2025 | $0.24 | 0% | $0.24 | $0.00 |
| 27 Nov 2024Final | 25 Dec 2024 | $0.24 | 0% | $0.24 | $0.00 |
| 3 July 2024Final | 31 July 2024 | $0.24 | 0% | $0.24 | $0.00 |
| 29 Nov 2023Final | 27 Dec 2023 | $0.30 | 0% | $0.30 | $0.00 |
| 5 July 2023Final | 2 Aug 2023 | $0.24 | 0% | $0.24 | $0.00 |
| 29 Nov 2022Final | 27 Dec 2022 | $0.30 | 0% | $0.30 | $0.00 |
| 6 July 2022Final | 3 Aug 2022 | $0.24 | 0% | $0.24 | $0.00 |
| 24 Nov 2021Final | 22 Dec 2021 | $0.10 | 0% | $0.10 | $0.00 |
| 7 July 2021Final | 4 Aug 2021 | $0.08 | 0% | $0.08 | $0.00 |
9 years of consistent dividends meets Barsi's 6-year minimum requirement.
Current Snapshot
History
9yr
Predictability
Variable
Payout Health
One-off event
Why It Matters
Payment consistency is a direct test of dividend reliability. Large cuts or skips often appear before confidence recovers.
Formula
Consecutive Years = count of years with dividend payments and no disqualifying skip/cut eventsMethod
Require at least 6 years of history, then check for skipped years and large cuts, allowing approved systemic-event exceptions.
Worked Example
This company has 9 years of dividend history (2016–2025). No suspensions detected — 9 consecutive years of payments. Predictability: Variable. Payout health: One-off event. The minimum requirement is 6 years.
How to Interpret
Longer uninterrupted records generally signal stronger income reliability than high yield alone.
A consistent track record through recent years gives confidence your income will continue. This company has shown commitment to shareholder returns.
Sources
Current price ($6.64) is 4% above the ceiling. Wait for a drop to lock in 6% yield.
Current Snapshot
Current Price
$6.64
Max Buy Price
$6.36
Delta
-4.4%
Why It Matters
The price ceiling links valuation discipline to income targets by defining the price that aligns with a 6% yield target.
Formula
6-Year Average Annual Dividend / 0.06Method
Use the 6-year average dividend (not one year) and divide by 0.06 to estimate the maximum entry price for target yield.
Worked Example
With a current price of $6.64 and a ceiling of $6.36, the entry is 4.4% above the ceiling.
How to Interpret
Prices below the ceiling imply a historical yield above 6%; prices above it imply a lower historical yield at entry.
At this price, you won't achieve Barsi's target 6% yield. Consider waiting for a pullback — market volatility often creates more favourable valuations for patient investors.
Sources
BESST alignment is a positive context signal. Non-BESST stocks can still qualify with strong yield and dividend consistency.
Non-essential businesses face demand drops during recessions — discretionary spending is first to be cut. This increases cyclical risk for dividends, but companies with decades of consistent payments can still demonstrate durability.
Elders Limited
IDP Education Limited
Metcash Limited
Ridley Corporation Limited
Endeavour Group Limited
Scroll to see more