MYSTATE LIMITED (MYS)
Share Price Analysis and Chart

Enter the company code or Name for stock analysis:

MYS

MYS - MYSTATE LIMITED

FNArena Sector : Banks
Year End: June
GICS Industry Group : Banks
Debt/EBITDA: N/A
Index: ASX300 | ALL-ORDS

MyState is an Australian financial services provider through its brands MyState Bank and TPT Wealth. The company was formed and listed in 2009 following the merger of MyState Financial and TPT Wealth Ltd.

LAST PRICE CHANGE +/- CHANGE % VOLUME

$4.795

27 Aug
2026

-0.165

OPEN

$4.82

-3.33%

HIGH

$4.83

279,894

LOW

$4.74

TARGET
$5.71 19.1% upside
Franking for last dividend paid out: 100%
OTHER COMPANIES IN THE SAME SECTOR
AFG . ANZ . BEN . BOQ . CBA . HLI . NAB . RMC . SUN . WBC .
FNARENA'S MARKET CONSENSUS FORECASTS
MYS: 1
Title FY25
Actual		 FY26
Actual		 FY27
Forecast		 FY28
Forecast
EPS (cps) xxx 33.1 35.4 xxx
DPS (cps) xxx 24.5 28.0 xxx
EPS Growth xxx 25.4% 6.9% xxx
DPS Growth xxx 14.0% 14.3% xxx
PE Ratio xxx N/A 13.3 xxx
Dividend Yield xxx N/A 5.9% xxx
Div Pay Ratio(%) xxx 74.0% 79.1% xxx

Dividend yield today if purchased 3 years ago: 7.49%

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

 5.19

Estimated Dividend Growth
(Average Of Past Three Years)

  %

Amount Invested

 $ 

Tell Me The Dividend After This Many Years
Past performance is no guarantee for the future. Investors should take into account that heavy swings in share price or exceptional circumstances (a la 2009) can have a significant impact on short term calculations and averages

Last ex-div: 28/08 - ex-div 12.50c (franking 100%)

HISTORICAL DATA ARE ALL IN AUD
Copyright © 2026 FactSet UK Limited. All rights reserved
Title 202120222023202420252026
EPS Basic xxxxxxxxxxxxxxx33.1
DPS All xxxxxxxxxxxxxxx24.5
Sales/Revenue xxxxxxxxxxxxxxx809.9 M
Book Value Per Share xxxxxxxxxxxxxxx444.0
Net Operating Cash Flow xxxxxxxxxxxxxxx90.1 M
Net Profit Margin xxxxxxxxxxxxxxx6.94 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title 202120222023202420252026
Return on Capital Employed xxxxxxxxxxxxxxx7.53 %
Return on Invested Capital xxxxxxxxxxxxxxx1.76 %
Return on Assets xxxxxxxxxxxxxxx0.36 %
Return on Equity xxxxxxxxxxxxxxx7.53 %
Return on Total Capital xxxxxxxxxxxxxxx1.97 %
Free Cash Flow ex dividends xxxxxxxxxxxxxxx48.0 M

Return on Capital Employed

Return on Invested Capital

Return on Assets

Return on Equity

Return on Total Capital

Free Cash Flow ex dividends

Title 202120222023202420252026
Short-Term Debt xxxxxxxxxxxxxxx1,000 M
Long Term Debt xxxxxxxxxxxxxxx2,795 M
Total Debt xxxxxxxxxxxxxxx3,795 M
Goodwill - Gross xxxxxxxxxxxxxxx90 M
Cash & Equivalents - Generic xxxxxxxxxxxxxxx245 M
Price To Book Value xxxxxxxxxxxxxxx1.03

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title 202120222023202420252026
Capex xxxxxxxxxxxxxxx12.5 M
Capex % of Sales xxxxxxxxxxxxxxx1.54 %
Cost of Goods Sold xxxxxxxxxxxxxxx-
Selling, General & Admin. Exp & Other xxxxxxxxxxxxxxx76 M
Research & Development xxxxxxxxxxxxxxx-
Investments - Total xxxxxxxxxxxxxxx1,457 M

Capex

Capex % of Sales

Cost of Goods Sold

Selling, General & Admin. Exp & Other

Research & Development

Investments - Total

EXPERT VIEWS
Display All Commentary

Sentiment Indicator

1.0

No. Of Recommendations

1
BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY

Ord Minnett

26/08/2026

1

Buy

$5.71

19.08%

Ord Minnett assesses a strong FY26 result by Mystate. Underlying profit rose 41% to $58.3m, broadly in line with the analyst's forecast, supported by Auswide, SelfCo and renewed banking growth.

Merger synergies of $10.7m were delivered, with the $20m-$25m FY28 run-rate target reaffirmed.

Ord Minnett forecasts a 14% EPS compound annual growth rate (CAGR) through FY29, alongside strong dividend growth.

The broker raises its blended rolled-forward valuation to $5.71 from $5.33, implying a 12-month total shareholder return (TSR) of 17%. Buy rating maintained.

FORECAST
Ord Minnett forecasts a full year FY27 dividend of 28.00 cents and EPS of 35.40 cents.
Ord Minnett forecasts a full year FY28 dividend of 32.50 cents and EPS of 41.20 cents.
Access Stockbroker Research History >
EXTRA COVERAGE
Display All Commentary

No. Of Recommendations

0

Please note: unlike Broker Call Report, BC Extra is not updated daily. The info you see might not be the latest. FNArena does its best to update ASAP.

BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY
Access Extra Coverage Research History >

MYS STOCK CHART

FNArena News on MYS

1
FNArena Corporate Results Monitor – 26-08-2026

Aug 26 2026 - Australia
2
Rudi’s View: Australia’s Sh*t Sandwich

Jun 04 2026 - Rudi's View
3
FNArena Corporate Results Monitor – 23-02-2026

Feb 23 2026 - Australia
4
FNArena Corporate Results Monitor – 21-08-2025

Aug 21 2025 - Australia
5
Rudi’s View: Time For Appreciating Quality

Apr 02 2025 - Rudi's View

Latest Banks News

1
Rudi’s View: TechOne, Banks & Wesfarmers

Jul 30 2026 - Rudi's View
2
ANZ Bank Shares Eyeing $40 Yet Again

Jul 28 2026 - Technicals
3
In Brief: AFG, Lifestyle Communities, Mastermyne

Jun 26 2026 - Weekly Reports
4
Australian Banks, Bad Debts And The Budget

May 20 2026 - Feature Stories
5
Australian Banks: Impact Of Oil Shocks And AI

Mar 25 2026 - Australia
6
February 2026 Results – The Wrap

Mar 13 2026 - Feature Stories
7
Banks Outperformed In February. What’s Next?

Mar 09 2026 - Feature Stories
8
Australian Banks: Coming Home To Roost

Nov 27 2025 - Feature Stories
9
Less Than Perfect CBA Threatens Its Premium

Nov 13 2025 - Australia
10
Australian Banks: Results Season Preview

Oct 30 2025 - Feature Stories