Market Closed -
Australian S.E.
02:10:36 2024-05-15 am EDT
|
5-day change
|
1st Jan Change
|
5.18
AUD
|
+0.19%
|
|
-1.15%
|
-0.58%
|
Fiscal Period: June |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,925
|
13,358
|
11,227
|
9,258
|
-
|
-
|
Enterprise Value (EV)
1 |
12,202
|
18,395
|
17,037
|
14,975
|
14,938
|
14,865
|
P/E ratio
|
24.6
x
|
27
x
|
21.3
x
|
18.1
x
|
17.2
x
|
16.4
x
|
Yield
|
1.15%
|
2.71%
|
3.48%
|
4.08%
|
4.25%
|
4.47%
|
Capitalization / Revenue
|
0.94
x
|
1.15
x
|
0.94
x
|
0.75
x
|
0.74
x
|
0.71
x
|
EV / Revenue
|
1.05
x
|
1.59
x
|
1.43
x
|
1.22
x
|
1.19
x
|
1.14
x
|
EV / EBITDA
|
8.69
x
|
12.7
x
|
10.7
x
|
9.03
x
|
8.73
x
|
8.35
x
|
EV / FCF
|
14.6
x
|
27.7
x
|
47.5
x
|
21.3
x
|
24.1
x
|
24.8
x
|
FCF Yield
|
6.84%
|
3.61%
|
2.11%
|
4.69%
|
4.15%
|
4.03%
|
Price to Book
|
3.22
x
|
3.74
x
|
3.03
x
|
2.42
x
|
2.33
x
|
2.23
x
|
Nbr of stocks (in thousands)
|
1,790,980
|
1,790,617
|
1,790,617
|
1,790,681
|
-
|
-
|
Reference price
2 |
6.100
|
7.460
|
6.270
|
5.170
|
5.170
|
5.170
|
Announcement Date
|
8/25/21
|
8/22/22
|
8/15/23
|
-
|
-
|
-
|
Fiscal Period: June |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,595
|
11,597
|
11,884
|
12,299
|
12,592
|
13,033
|
EBITDA
1 |
1,404
|
1,449
|
1,596
|
1,659
|
1,710
|
1,779
|
EBIT
1 |
899
|
924
|
1,023
|
1,056
|
1,089
|
1,138
|
Operating Margin
|
7.75%
|
7.97%
|
8.61%
|
8.58%
|
8.65%
|
8.73%
|
Earnings before Tax (EBT)
1 |
652
|
719
|
773
|
744.9
|
771
|
820.8
|
Net income
1 |
445
|
495
|
529
|
513.5
|
537.5
|
565.8
|
Net margin
|
3.84%
|
4.27%
|
4.45%
|
4.18%
|
4.27%
|
4.34%
|
EPS
2 |
0.2480
|
0.2760
|
0.2950
|
0.2856
|
0.3001
|
0.3160
|
Free Cash Flow
1 |
835
|
664
|
359
|
701.8
|
620.2
|
599.3
|
FCF margin
|
7.2%
|
5.73%
|
3.02%
|
5.71%
|
4.93%
|
4.6%
|
FCF Conversion (EBITDA)
|
59.47%
|
45.82%
|
22.49%
|
42.31%
|
36.26%
|
33.68%
|
FCF Conversion (Net income)
|
187.64%
|
134.14%
|
67.86%
|
136.66%
|
115.39%
|
105.92%
|
Dividend per Share
2 |
0.0700
|
0.2020
|
0.2180
|
0.2111
|
0.2196
|
0.2310
|
Announcement Date
|
8/25/21
|
8/22/22
|
8/15/23
|
-
|
-
|
-
|
Fiscal Period: June |
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
5,238
|
6,337
|
5,260
|
6,502
|
5,382
|
6,667
|
5,621
|
6,856
|
5,615
|
EBITDA
|
632
|
823
|
626
|
927
|
669
|
962
|
-
|
-
|
-
|
EBIT
1 |
384
|
556
|
368
|
644
|
379
|
661
|
408.2
|
678.8
|
408.7
|
Operating Margin
|
7.33%
|
8.77%
|
7%
|
9.9%
|
7.04%
|
9.91%
|
7.26%
|
9.9%
|
7.28%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
525
|
248
|
508
|
-
|
-
|
-
|
Net income
1 |
167
|
311
|
184
|
364
|
165
|
351
|
165
|
371
|
164
|
Net margin
|
3.19%
|
4.91%
|
3.5%
|
5.6%
|
3.07%
|
5.26%
|
2.94%
|
5.41%
|
2.92%
|
EPS
|
0.0900
|
0.1740
|
0.1000
|
0.2030
|
0.0920
|
0.1960
|
-
|
-
|
-
|
Dividend per Share
|
0.0700
|
0.1250
|
0.0770
|
0.1430
|
0.0750
|
0.1430
|
-
|
-
|
-
|
Announcement Date
|
8/25/21
|
2/20/22
|
8/22/22
|
2/12/23
|
8/15/23
|
2/25/24
|
-
|
-
|
-
|
Fiscal Period: June |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,277
|
5,037
|
5,810
|
5,718
|
5,680
|
5,607
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.9095
x
|
3.476
x
|
3.64
x
|
3.447
x
|
3.321
x
|
3.151
x
|
Free Cash Flow
1 |
835
|
664
|
359
|
702
|
620
|
599
|
ROE (net income / shareholders' equity)
|
13.1%
|
14.2%
|
14.5%
|
13.6%
|
13.6%
|
14%
|
ROA (Net income/ Total Assets)
|
4.13%
|
4.58%
|
4.7%
|
4.36%
|
4.42%
|
4.68%
|
Assets
1 |
10,780
|
10,813
|
11,267
|
11,775
|
12,148
|
12,091
|
Book Value Per Share
2 |
1.890
|
1.990
|
2.070
|
2.130
|
2.220
|
2.320
|
Cash Flow per Share
2 |
0.6200
|
0.5300
|
0.4300
|
0.6600
|
0.6200
|
0.6600
|
Capex
1 |
279
|
285
|
408
|
452
|
444
|
459
|
Capex / Sales
|
2.41%
|
2.46%
|
3.43%
|
3.67%
|
3.52%
|
3.52%
|
Announcement Date
|
8/25/21
|
8/22/22
|
8/15/23
|
-
|
-
|
-
|
Last Close Price
5.17
AUD Average target price
5.855
AUD Spread / Average Target +13.26% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.58% | 6.13B | | -1.09% | 1.02B | | +5.56% | 337M | | +0.99% | 213M | | -21.56% | 172M | | +17.77% | 124M | | +9.89% | 102M | | -17.76% | 62.13M | | -25.71% | 52.53M |
Beer, Wine & Liquor Stores
|