MyState is forecast to grow earnings and revenue by 13.9% and 6% per annum respectively. EPS is expected to grow by 12.6% per annum. Return on equity is forecast to be 10.2% in 3 years.
Key information
13.9%
Earnings growth rate
12.58%
EPS growth rate
Banks earnings growth
5.0%
Revenue growth rate
6.0%
Future return on equity
10.19%
Analyst coverage
Low
Last updated
24 Jun 2026
Recent future growth updates
Recent updates
Earnings and Revenue Growth Forecasts
CHIA:MYS - Analysts future estimates and past financials data (AUD Millions)
Date
Revenue
Earnings
Free Cash Flow
Cash from Op
Avg. No. Analysts
6/30/2029
297
79
N/A
N/A
1
6/30/2028
288
76
N/A
N/A
2
6/30/2027
273
62
N/A
N/A
2
6/30/2026
257
51
N/A
N/A
2
12/31/2025
233
47
-280
-269
N/A
9/30/2025
209
41
-271
-262
N/A
6/30/2025
186
36
-261
-255
N/A
3/31/2025
170
35
-89
-80
N/A
12/31/2024
154
34
83
95
N/A
9/30/2024
153
35
46
58
N/A
6/30/2024
151
35
9
22
N/A
3/31/2024
152
36
-136
-127
N/A
12/31/2023
152
36
-281
-276
N/A
9/30/2023
155
37
-615
-610
N/A
6/30/2023
158
39
-949
-944
N/A
3/31/2023
154
37
-1,293
-1,289
N/A
12/31/2022
150
35
-1,638
-1,634
N/A
9/30/2022
146
34
-1,548
-1,543
N/A
6/30/2022
141
32
-1,458
-1,453
N/A
3/31/2022
142
34
-1,193
-1,188
N/A
12/31/2021
143
36
-929
-923
N/A
9/30/2021
141
36
-690
-685
N/A
6/30/2021
140
36
-452
-447
N/A
3/31/2021
135
34
-434
-429
N/A
12/31/2020
130
32
-416
-411
N/A
9/30/2020
127
31
-382
-377
N/A
6/30/2020
124
30
-347
-342
N/A
12/31/2019
124
31
-543
-539
N/A
9/30/2019
122
30
N/A
-501
N/A
6/30/2019
121
30
N/A
-463
N/A
12/31/2018
118
30
N/A
48
N/A
9/30/2018
119
31
N/A
49
N/A
6/30/2018
120
31
N/A
50
N/A
3/31/2018
125
31
N/A
49
N/A
12/31/2017
125
31
N/A
48
N/A
9/30/2017
125
30
N/A
44
N/A
6/30/2017
124
30
N/A
41
N/A
3/31/2017
124
29
N/A
52
N/A
12/31/2016
124
28
N/A
63
N/A
9/30/2016
123
28
N/A
53
N/A
6/30/2016
122
28
N/A
42
N/A
3/31/2016
124
31
N/A
33
N/A
12/31/2015
125
33
N/A
23
N/A
9/30/2015
125
33
N/A
30
N/A
Analyst Future Growth Forecasts
Earnings vs Savings Rate: MYS's forecast earnings growth (13.9% per year) is above the savings rate (3.6%).
Earnings vs Market: MYS's earnings (13.9% per year) are forecast to grow faster than the Australian market (11.6% per year).
High Growth Earnings: MYS's earnings are forecast to grow, but not significantly.
Revenue vs Market: MYS's revenue (6% per year) is forecast to grow slower than the Australian market (6% per year).
High Growth Revenue: MYS's revenue (6% per year) is forecast to grow slower than 20% per year.
Earnings per Share Growth Forecasts
Future Return on Equity
Future ROE: MYS's Return on Equity is forecast to be low in 3 years time (10.2%).
Discover growth companies
7D
1Y
7D
1Y
7D
1Y
Company Analysis and Financial Data Status
Data
Last Updated (UTC time)
Company Analysis
2026/07/06 13:23
End of Day Share Price
2026/07/06 00:00
Earnings
2025/12/31
Annual Earnings
2025/06/30
Data Sources
The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.
* Example for US securities, for non-US equivalent regulatory forms and sources are used.
Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.
Analysis Model and Snowflake
Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.
Learn about the world class team who designed and built the Simply Wall St analysis model.
Industry and Sector Metrics
Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.
Analyst Sources
MyState Limited is covered by 4 analysts. 2 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.