Loading page content, please wait.
TPC Consolidated Limited
Utilities · Utilities - Diversified
Updated just now
$4.08
MARKET CAP
$46.28M
P/E RATIO
153.8
DIV. YIELD
4.9%
FRANKING
100%
TPC Consolidated Limited provides retail electricity and gas services to residential, commercial, and industrial customers in Australia. The company was formerly known as Tel.
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.
$3.53
Discounted cash flow estimate
$3.64
For 6% dividend yield
Business quality and balance-sheet durability.
How much the company owes vs. what it owns
Acceptable. Debt level (0.35) is within this Buffett-inspired framework's limit of 1.5.
Current Snapshot
Current D/E
0.35x
Industry Limit
1.50x
Headroom
+1.15x
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 0.35, meaning it carries 35 cents of debt for every $1 of equity. The utilities & energy infrastructure limit is 1.50, leaving 1.15 of headroom.
How to Interpret
Lower values generally imply lower refinancing pressure and lower dividend stress in downturns.
Low debt means this company isn't at risk of cutting dividends to service loans during downturns. Your income stream is protected by a strong balance sheet.
Sources
Profit generated per $1 of shareholder investment
45.6% average ROE meets the threshold, but dropped to -114.1% in a weak year. Consistency matters in this framework.
Current Snapshot
10Y Avg
45.6%
Threshold
10.0%
Worst Year
-114.1%
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 45.6%, meaning each $1 of shareholder equity generates $0.46 in annual profit. The threshold is 10%, and the worst single year was -114.1%.
How to Interpret
Higher and steadier ROE generally supports stronger long-term compounding. Large drawdowns in weak years can point to fragility.
The average is solid, but the dip shows some vulnerability. At 45.6% ROE, every $1 retained generates $0.46 in annual profit — monitor whether the weak year was a one-off or a recurring pattern.
Sources
Real cash left after running the business
Negative free cash flow means the company is consuming cash. May need to raise debt or equity to fund operations.
Current Snapshot
Current FCF
$-3M
Pass Rule
> $0
Status
Negative
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 $-3M in free cash flow — cash left after operating costs and capital expenditure. Negative FCF means the company is consuming more cash than it generates.
How to Interpret
Persistently negative free cash flow can force reliance on borrowing or equity issuance to maintain payouts.
Negative cash flow means dividends may require borrowing - an unsustainable situation. The company is spending more cash than it generates, which can't continue indefinitely.
Sources
Price versus estimated intrinsic value and required return thresholds.
What percentage of the stock price comes back as earnings each year
0.7% earnings yield is below the 6.0% 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
0.7%
Required Yield
6.0%
Spread
-5.3pp
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 $0.03 and a share price of $4.08, earnings yield is 0.7%. The required yield for this industry is 6.0% (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
How current price compares with estimated intrinsic value
How efficiently the company turns money into profit
Exceptional 42.6% ROIC indicates a strong competitive advantage and efficient use of capital.
Current Snapshot
5Y Avg
42.6%
Threshold
8.5%
WACC Delta
+36.1pp
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 42.6%, with a cost of capital (WACC) of 6.5%. The +36.1pp 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.
Exceptional returns on capital mean every dollar reinvested creates significant value. This is the engine that can power both capital appreciation and growing dividends.
Sources
How much earnings are consumed by capital expenditure
Percentage of revenue that becomes profit after all expenses
Consistency of profits over time
Is the business growing — and is debt being managed responsibly?
Revenue and debt both growing — check whether debt is funding productive growth or covering shortfalls. Sustainable dividends require revenue to outpace debt over time.
Current Snapshot
Revenue Change
+57.0%
Debt Change
+454.1%
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 +57.0% across the displayed period, while debt changed by +454.1%.
How to Interpret
Rising revenue with stable or falling debt is typically stronger than rising revenue funded by rapidly rising leverage.
Revenue and debt both growing — check whether debt is funding productive growth or covering shortfalls. Sustainable dividends require revenue to outpace debt over time.
Sources
Annual dividends as percentage of stock price
5.35% is close but below Barsi's 6% minimum. Consider waiting for a price drop.
Current Snapshot
6Y Avg Yield
5.3%
6% Requirement
6.0%
Gross Yield
7.6%
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 $0.22 and a share price of $4.08, the Barsi yield is 5.3%. The minimum requirement is 6%. Including franking credits, the gross yield is 7.6%.
How to Interpret
Higher sustainable yield improves upfront income, but unusually high yields may reflect elevated risk or weak coverage.
At 5.35%, 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 |
|---|---|---|---|---|---|
| ~16 Nov 2026Est | ~14 Dec 2026 | ~$0.31 | 100% | ~$0.22 | $0.09 |
| ~29 July 2027Est | ~26 Aug 2027 | ~$0.31 | 100% | ~$0.22 | $0.09 |
Highest price to lock in 6% yield
Industry category of the business
Sanitation is an essential service sector with stable, predictable cash flows - ideal for dividend investing.
Current Snapshot
Industry
Utilities - Diversified
BESST Match
Yes
Score Impact
+3 points
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 Utilities - Diversified (Utilities sector). It matches the Sanitation category — an essential service sector with stable demand, earning a +3 point scoring advantage.
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 (749%). 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
749.1%
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
$0.20 dividend / $0.03 EPS equals 749.1% 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 (749%). 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
TPC Consolidated Limited provides retail electricity and gas services to residential, commercial, and industrial customers in Australia. The company was formerly known as Tel. Pacific Limited and changed its name to TPC Consolidated Limited in December 2015. TPC Consolidated Limited was incorporated in 1996 and is based in Sydney, Australia.
Who owns the company's shares and how much leadership has at stake
When leaders own 20%+, they win when you win and lose when you lose
Few fund managers own this — expect less research and analyst coverage
Shares freely traded on the ASX by individual investors like you
Leadership owns a solid 75.4% of the company, which is encouraging. However, professional fund managers aren’t heavily involved (0.0%), so there may be less analyst coverage and research available. This can mean the stock is overlooked — a potential opportunity if the fundamentals are strong.
Current Snapshot
Insider %
75.4%
Institutional %
0.0%
Float %
24.6%
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 75.4% and institutions own 0.0%, public float is 24.6%.
How to Interpret
Higher insider ownership can improve alignment of incentives, while dominant institutional concentration can amplify short-term price moves.
Leadership owns a solid 75.4% of the company, which is encouraging. However, professional fund managers aren’t heavily involved (0.0%), so there may be less analyst coverage and research available. This can mean the stock is overlooked — a potential opportunity if the fundamentals are strong.
Sources
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 →
Stock is trading 54% ABOVE the fair-value threshold (includes 25% margin of safety) and above the estimated intrinsic value.
Current Snapshot
Current Margin
-15.6%
Industry Threshold
25%
Status
16% Overvalued
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 $3.53 per share, current price is $4.08, and margin of safety is -15.6%.
How to Interpret
Positive margin indicates price below modelled value; negative margin indicates price above modelled value. Compare against the industry's required buffer.
The market price is above both your required threshold and intrinsic value estimate. Under this methodology, there is no valuation buffer for estimate error or market volatility.
Sources
Exceptionally capital-light. Only 6% of earnings consumed by CapEx — this is the type of business Buffett loves.
Current Snapshot
10Y CapEx Intensity
6%
Threshold
100%
Buffer
+94%
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, 6% of this company's cumulative earnings were consumed by capital expenditure. The utilities & energy infrastructure threshold is 100%, leaving a buffer of +94%.
How to Interpret
Lower ratios usually indicate better cash conversion. Higher ratios can reduce room for dividends and buybacks.
Very low capital requirements mean most profits are available for dividends, buybacks, or growth. This business generates wealth without needing to pour money back in — the hallmark of a durable competitive advantage.
Sources
0.2% net margin is below the 10% threshold. May reflect this sector's structural characteristics.
Current Snapshot
Current Margin
0.2%
Threshold
10.0%
Relative Position
-9.8%
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 0.2% — it keeps 0 cents of every revenue dollar as profit after all expenses. The utilities & energy infrastructure threshold is 10%, putting it 9.8% 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.
Lower margins in this sector are common, but they leave less cushion if costs rise or revenue drops. Monitor whether margins are stable over time — consistency matters more than the absolute level.
Sources
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
-12.0%
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 -12.0%.
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
| Ex-Date | Pay Date | Gross | Franking | Net | Credit |
|---|---|---|---|---|---|
| 4 Mar 2026Interim | 20 Mar 2026 | $0.29 | 100% | $0.20 | $0.09 |
| 6 Mar 2025Interim | 3 Apr 2025 | $0.20 | 0% | $0.20 | $0.00 |
| 1 Mar 2024Interim | 29 Mar 2024 | $0.20 | 0% | $0.20 | $0.00 |
| 4 Sept 2023Final | 2 Oct 2023 | $0.30 | 0% | $0.30 | $0.00 |
| 7 Mar 2023Interim | 4 Apr 2023 | $0.10 | 0% | $0.10 | $0.00 |
| 6 Sept 2022Final | 4 Oct 2022 | $0.10 | 0% | $0.10 | $0.00 |
| 8 Mar 2022Interim | 5 Apr 2022 | $0.03 | 0% | $0.03 | $0.00 |
| 7 Sept 2021Final | 5 Oct 2021 | $0.10 | 0% | $0.10 | $0.00 |
| 9 Mar 2021Interim | 6 Apr 2021 | $0.08 | 0% | $0.08 | $0.00 |
| 8 Sept 2020Final | 6 Oct 2020 | $0.08 | 0% | $0.08 | $0.00 |
8 years of consistent dividends meets Barsi's 6-year minimum requirement.
Current Snapshot
History
8yr
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 8 years of dividend history (2017–2026). No suspensions detected — 8 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 ($4.08) is 12% above the ceiling. Wait for a drop to lock in 6% yield.
Current Snapshot
Current Price
$4.08
Max Buy Price
$3.64
Delta
-12.1%
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 $4.08 and a ceiling of $3.64, the entry is 12.1% 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.
Essential services maintain demand regardless of economic conditions - people always need electricity, banking, and telecommunications. Your income is protected by inelastic demand.
Origin Energy Limited
Contact Energy Limited
APA Group
Genesis Energy Limited
Scroll to see more