Market Closed -
Australian S.E.
02:10:17 2024-05-07 am EDT
|
5-day change
|
1st Jan Change
|
16.62
AUD
|
+3.17%
|
|
+1.90%
|
-17.02%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,476
|
4,529
|
6,830
|
6,630
|
6,150
|
4,484
|
-
|
-
|
Enterprise Value (EV)
1 |
4,480
|
4,282
|
6,580
|
6,590
|
6,192
|
4,581
|
4,548
|
4,502
|
P/E ratio
|
67.7
x
|
59.4
x
|
173
x
|
64.7
x
|
41.5
x
|
26.7
x
|
24
x
|
19.9
x
|
Yield
|
1.1%
|
1.07%
|
0.33%
|
1.13%
|
1.86%
|
2.72%
|
3.03%
|
3.58%
|
Capitalization / Revenue
|
7.48
x
|
7.71
x
|
12.9
x
|
8.36
x
|
6.26
x
|
4.09
x
|
3.81
x
|
3.4
x
|
EV / Revenue
|
7.49
x
|
7.29
x
|
12.4
x
|
8.31
x
|
6.31
x
|
4.18
x
|
3.87
x
|
3.42
x
|
EV / EBITDA
|
38.9
x
|
28.8
x
|
60.1
x
|
32.7
x
|
22.3
x
|
14.6
x
|
13.3
x
|
11.4
x
|
EV / FCF
|
81.4
x
|
76.2
x
|
68
x
|
59.4
x
|
47.1
x
|
34
x
|
23.5
x
|
19.4
x
|
FCF Yield
|
1.23%
|
1.31%
|
1.47%
|
1.68%
|
2.12%
|
2.94%
|
4.25%
|
5.16%
|
Price to Book
|
29.1
x
|
11
x
|
17.6
x
|
14.6
x
|
11.9
x
|
8.09
x
|
7.44
x
|
6.82
x
|
Nbr of stocks (in thousands)
|
253,454
|
292,399
|
278,312
|
278,336
|
278,267
|
278,310
|
-
|
-
|
Reference price
2 |
17.66
|
15.49
|
24.54
|
23.82
|
22.10
|
16.11
|
16.11
|
16.11
|
Announcement Date
|
8/21/19
|
8/19/20
|
8/24/21
|
8/24/22
|
8/22/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
598.1
|
587.1
|
528.7
|
793.3
|
981.9
|
1,095
|
1,176
|
1,317
|
EBITDA
1 |
115
|
148.6
|
109.4
|
201.4
|
278.3
|
313.1
|
342
|
393.7
|
EBIT
1 |
97.12
|
107.8
|
71.8
|
163.2
|
227.8
|
257.3
|
280.4
|
327.9
|
Operating Margin
|
16.24%
|
18.35%
|
13.58%
|
20.57%
|
23.2%
|
23.49%
|
23.85%
|
24.89%
|
Earnings before Tax (EBT)
1 |
95.37
|
102.6
|
58.86
|
152.1
|
207.3
|
236.1
|
260.4
|
313.1
|
Net income
1 |
66.63
|
67.87
|
39.68
|
102.6
|
148.5
|
169.1
|
188.2
|
225.8
|
Net margin
|
11.14%
|
11.56%
|
7.51%
|
12.93%
|
15.13%
|
15.44%
|
16%
|
17.14%
|
EPS
2 |
0.2609
|
0.2609
|
0.1422
|
0.3679
|
0.5328
|
0.6040
|
0.6722
|
0.8090
|
Free Cash Flow
1 |
55.03
|
56.2
|
96.76
|
111
|
131.3
|
134.9
|
193.2
|
232.4
|
FCF margin
|
9.2%
|
9.57%
|
18.3%
|
13.99%
|
13.38%
|
12.31%
|
16.43%
|
17.64%
|
FCF Conversion (EBITDA)
|
47.84%
|
37.82%
|
88.46%
|
55.1%
|
47.2%
|
43.07%
|
56.48%
|
59.02%
|
FCF Conversion (Net income)
|
82.6%
|
82.8%
|
243.83%
|
108.17%
|
88.43%
|
79.74%
|
102.66%
|
102.94%
|
Dividend per Share
2 |
0.1950
|
0.1650
|
0.0800
|
0.2700
|
0.4100
|
0.4383
|
0.4879
|
0.5768
|
Announcement Date
|
8/21/19
|
8/19/20
|
8/24/21
|
8/24/22
|
8/22/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
379
|
208.1
|
269.1
|
259.7
|
396.8
|
396.6
|
501.8
|
480.1
|
579.1
|
522.2
|
588.8
|
537.7
|
EBITDA
1 |
106.2
|
-
|
-
|
41.43
|
99.38
|
-
|
-
|
131.2
|
186.9
|
138
|
175
|
145
|
EBIT
1 |
86.9
|
-
|
-
|
24.5
|
80.7
|
82.5
|
123.2
|
104.6
|
158.8
|
105.6
|
159.9
|
111.5
|
Operating Margin
|
22.93%
|
-
|
-
|
9.43%
|
20.34%
|
20.8%
|
24.55%
|
21.79%
|
27.42%
|
20.22%
|
27.15%
|
20.73%
|
Earnings before Tax (EBT)
1 |
84.1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
135.8
|
102
|
134
|
103
|
Net income
1 |
57.7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
97.17
|
70.05
|
96
|
75
|
Net margin
|
15.22%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16.78%
|
13.41%
|
16.3%
|
13.95%
|
EPS
2 |
-
|
-
|
-
|
-
|
0.1826
|
0.1853
|
0.2939
|
0.2389
|
0.3483
|
0.2430
|
0.3475
|
0.2735
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
0.2100
|
0.2000
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/11/20
|
8/19/20
|
2/23/21
|
8/24/21
|
2/8/22
|
8/24/22
|
2/22/23
|
8/22/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4.42
|
-
|
-
|
-
|
42.4
|
97.6
|
64.1
|
18
|
Net Cash position
1 |
-
|
247
|
250
|
40.2
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.0384
x
|
-
|
-
|
-
|
0.1523
x
|
0.3118
x
|
0.1874
x
|
0.0456
x
|
Free Cash Flow
1 |
55
|
56.2
|
96.8
|
111
|
131
|
135
|
193
|
232
|
ROE (net income / shareholders' equity)
|
53.8%
|
25.9%
|
10.3%
|
24.3%
|
30.5%
|
31.5%
|
32.6%
|
35.8%
|
ROA (Net income/ Total Assets)
|
20.9%
|
12.7%
|
5.72%
|
12.3%
|
13.5%
|
15.3%
|
16.9%
|
19.1%
|
Assets
1 |
319.2
|
535.7
|
693.9
|
835.1
|
1,104
|
1,103
|
1,112
|
1,181
|
Book Value Per Share
2 |
0.6100
|
1.410
|
1.400
|
1.640
|
1.860
|
1.990
|
2.170
|
2.360
|
Cash Flow per Share
2 |
0.3700
|
0.4500
|
0.3000
|
0.5000
|
0.6100
|
0.7100
|
0.8700
|
1.010
|
Capex
1 |
19.7
|
22.4
|
20.1
|
29.6
|
38.9
|
51
|
50.5
|
51.8
|
Capex / Sales
|
3.29%
|
3.82%
|
3.81%
|
3.74%
|
3.97%
|
4.65%
|
4.3%
|
3.93%
|
Announcement Date
|
8/21/19
|
8/19/20
|
8/24/21
|
8/24/22
|
8/22/23
|
-
|
-
|
-
|
Last Close Price
16.11
AUD Average target price
22.6
AUD Spread / Average Target +40.29% Consensus |
1st Jan change
|
Capi.
|
---|
| -17.02% | 2.97B | | -32.60% | 2.35B | | +40.44% | 1.9B | | -18.51% | 1.61B | | +37.48% | 868M | | +31.95% | 888M | | +1.81% | 820M | | -.--% | 813M | | +6.25% | 756M | | -8.58% | 694M |
Professional & Business Education
|