End-of-day quote
New Zealand S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
69.69
NZD
|
-0.30%
|
|
+0.27%
|
+0.56%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,610
|
3,479
|
6,988
|
8,434
|
7,050
|
7,018
|
-
|
-
|
Enterprise Value (EV)
1 |
3,734
|
4,263
|
7,059
|
8,407
|
6,895
|
6,972
|
7,017
|
7,053
|
P/E ratio
|
26.2
x
|
21.9
x
|
37.2
x
|
23.7
x
|
16.5
x
|
24.9
x
|
22
x
|
19.1
x
|
Yield
|
1.56%
|
1.71%
|
1.08%
|
1.7%
|
2.46%
|
2.47%
|
2.48%
|
2.56%
|
Capitalization / Revenue
|
1.22
x
|
1.12
x
|
1.97
x
|
1.62
x
|
1.24
x
|
1.45
x
|
1.31
x
|
1.19
x
|
EV / Revenue
|
1.26
x
|
1.38
x
|
1.99
x
|
1.61
x
|
1.21
x
|
1.44
x
|
1.31
x
|
1.19
x
|
EV / EBITDA
|
14.5
x
|
10.7
x
|
15.1
x
|
11.8
x
|
8.1
x
|
10.1
x
|
9.26
x
|
8.34
x
|
EV / FCF
|
34.5
x
|
-
|
-
|
-
|
24.1
x
|
-1,660
x
|
48.9
x
|
63.7
x
|
FCF Yield
|
2.9%
|
-
|
-
|
-
|
4.16%
|
-0.06%
|
2.04%
|
1.57%
|
Price to Book
|
4.31
x
|
3.6
x
|
6.27
x
|
5.9
x
|
4.08
x
|
3.8
x
|
3.51
x
|
3.19
x
|
Nbr of stocks (in thousands)
|
100,699
|
100,699
|
100,699
|
100,699
|
100,699
|
100,699
|
-
|
-
|
Reference price
2 |
35.85
|
34.55
|
69.40
|
83.75
|
70.01
|
69.69
|
69.69
|
69.69
|
Announcement Date
|
5/27/19
|
5/27/20
|
5/26/21
|
5/25/22
|
5/25/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,954
|
3,095
|
3,544
|
5,220
|
5,676
|
4,854
|
5,354
|
5,915
|
EBITDA
1 |
257
|
398.7
|
466.5
|
710.7
|
851
|
687.3
|
757.5
|
846
|
EBIT
1 |
203.9
|
228.9
|
284.1
|
510.1
|
612
|
420.3
|
473.4
|
544.5
|
Operating Margin
|
6.9%
|
7.4%
|
8.02%
|
9.77%
|
10.78%
|
8.66%
|
8.84%
|
9.21%
|
Earnings before Tax (EBT)
1 |
192.1
|
201.5
|
262.4
|
489.4
|
587.4
|
398
|
455.4
|
535.9
|
Net income
1 |
137.6
|
159.2
|
188.1
|
355.4
|
426.5
|
282
|
315.9
|
365.6
|
Net margin
|
4.66%
|
5.14%
|
5.31%
|
6.81%
|
7.51%
|
5.81%
|
5.9%
|
6.18%
|
EPS
2 |
1.367
|
1.581
|
1.868
|
3.529
|
4.235
|
2.798
|
3.171
|
3.656
|
Free Cash Flow
1 |
108.2
|
-
|
-
|
-
|
286.6
|
-4.2
|
143.4
|
110.8
|
FCF margin
|
3.66%
|
-
|
-
|
-
|
5.05%
|
-0.09%
|
2.68%
|
1.87%
|
FCF Conversion (EBITDA)
|
42.11%
|
-
|
-
|
-
|
33.68%
|
-
|
18.93%
|
13.1%
|
FCF Conversion (Net income)
|
78.65%
|
-
|
-
|
-
|
67.2%
|
-
|
45.39%
|
30.31%
|
Dividend per Share
2 |
0.5600
|
0.5900
|
0.7500
|
1.420
|
1.720
|
1.720
|
1.731
|
1.785
|
Announcement Date
|
5/27/19
|
5/27/20
|
5/26/21
|
5/25/22
|
5/25/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
---|
Net sales
|
1,500
|
1,595
|
1,609
|
-
|
2,946
|
3,003
|
2,672
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
424.8
|
422.5
|
428.5
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
318.2
|
313
|
299.1
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
10.8%
|
10.42%
|
11.19%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
307.4
|
301.7
|
285.7
|
-
|
Net income
|
-
|
-
|
-
|
-
|
224.6
|
-
|
209.5
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
7.62%
|
-
|
7.84%
|
-
|
EPS
|
-
|
-
|
-
|
-
|
2.230
|
-
|
2.080
|
-
|
Dividend per Share
1 |
-
|
-
|
-
|
0.5500
|
0.8700
|
-
|
0.8700
|
0.8500
|
Announcement Date
|
11/13/19
|
5/27/20
|
11/11/20
|
-
|
5/25/22
|
11/10/22
|
5/25/23
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
123
|
784
|
70.4
|
-
|
-
|
-
|
-
|
35.4
|
Net Cash position
1 |
-
|
-
|
-
|
26.3
|
155
|
45.3
|
0.88
|
-
|
Leverage (Debt/EBITDA)
|
0.4803
x
|
1.967
x
|
0.151
x
|
-
|
-
|
-
|
-
|
0.0419
x
|
Free Cash Flow
1 |
108
|
-
|
-
|
-
|
287
|
-4.2
|
143
|
111
|
ROE (net income / shareholders' equity)
|
18.2%
|
17.6%
|
18.1%
|
27.9%
|
27%
|
15.6%
|
16.3%
|
17.2%
|
ROA (Net income/ Total Assets)
|
9.56%
|
8.36%
|
7.85%
|
-
|
13.2%
|
12.4%
|
12.7%
|
13.5%
|
Assets
1 |
1,440
|
1,904
|
2,396
|
-
|
3,235
|
2,281
|
2,494
|
2,700
|
Book Value Per Share
2 |
8.330
|
9.600
|
11.10
|
14.20
|
17.10
|
18.30
|
19.90
|
21.80
|
Cash Flow per Share
2 |
1.960
|
2.990
|
-
|
5.000
|
7.520
|
5.500
|
6.280
|
6.970
|
Capex
1 |
103
|
160
|
122
|
193
|
324
|
292
|
305
|
324
|
Capex / Sales
|
3.5%
|
5.17%
|
3.44%
|
3.69%
|
5.71%
|
6.03%
|
5.69%
|
5.47%
|
Announcement Date
|
5/27/19
|
5/27/20
|
5/26/21
|
5/25/22
|
5/25/23
|
-
|
-
|
-
|
Last Close Price
69.69
NZD Average target price
79.91
NZD Spread / Average Target +14.66% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.56% | 4.16B | | -6.13% | 126B | | +5.09% | 65.42B | | -10.93% | 16.08B | | +22.81% | 8.2B | | -10.03% | 7.24B | | -59.73% | 7.17B | | -17.41% | 6.03B | | +30.89% | 5.68B | | -20.63% | 4.51B |
Other Air Freight & Logistics
|