Delayed
Australian S.E.
10:19:49 2024-05-05 pm EDT
|
5-day change
|
1st Jan Change
|
27.54
AUD
|
+0.18%
|
|
-1.50%
|
+23.00%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,474
|
5,937
|
15,252
|
8,902
|
11,996
|
17,758
|
-
|
-
|
Enterprise Value (EV)
1 |
6,943
|
7,413
|
15,758
|
9,771
|
12,721
|
18,206
|
17,971
|
17,716
|
P/E ratio
|
27.1
x
|
23
x
|
53.7
x
|
22.6
x
|
31
x
|
42.5
x
|
42.3
x
|
37.4
x
|
Yield
|
2.07%
|
1.31%
|
0.76%
|
1.63%
|
1.35%
|
0.92%
|
0.97%
|
1.08%
|
Capitalization / Revenue
|
1
x
|
0.99
x
|
2.43
x
|
1.16
x
|
1.36
x
|
1.99
x
|
1.95
x
|
1.84
x
|
EV / Revenue
|
1.27
x
|
1.23
x
|
2.51
x
|
1.28
x
|
1.44
x
|
2.04
x
|
1.97
x
|
1.84
x
|
EV / EBITDA
|
13.5
x
|
11.4
x
|
21.9
x
|
11.7
x
|
13
x
|
18.1
x
|
17.6
x
|
16.2
x
|
EV / FCF
|
44.7
x
|
14.3
x
|
52.2
x
|
260
x
|
18.4
x
|
28.7
x
|
30.6
x
|
26.8
x
|
FCF Yield
|
2.24%
|
6.98%
|
1.92%
|
0.38%
|
5.42%
|
3.48%
|
3.26%
|
3.74%
|
Price to Book
|
2.75
x
|
2.16
x
|
5.28
x
|
2.68
x
|
3.31
x
|
4.68
x
|
4.41
x
|
4.08
x
|
Nbr of stocks (in thousands)
|
560,823
|
645,984
|
645,984
|
645,984
|
645,984
|
645,984
|
-
|
-
|
Reference price
2 |
9.760
|
9.190
|
23.61
|
13.78
|
18.57
|
27.49
|
27.49
|
27.49
|
Announcement Date
|
8/28/19
|
8/26/20
|
8/24/21
|
8/23/22
|
8/22/23
|
-
|
-
|
-
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,464
|
6,014
|
6,271
|
7,654
|
8,840
|
8,944
|
9,126
|
9,648
|
EBITDA
1 |
513
|
649.6
|
720
|
838.3
|
975
|
1,007
|
1,018
|
1,093
|
EBIT
1 |
384.9
|
413.2
|
492.7
|
578.2
|
654
|
690.7
|
689.3
|
751.4
|
Operating Margin
|
7.04%
|
6.87%
|
7.86%
|
7.55%
|
7.4%
|
7.72%
|
7.55%
|
7.79%
|
Earnings before Tax (EBT)
1 |
297
|
312.5
|
380.3
|
509.4
|
567.8
|
598.3
|
615.6
|
700.8
|
Net income
1 |
202.1
|
229
|
286
|
392.5
|
388
|
421
|
436.6
|
493.5
|
Net margin
|
3.7%
|
3.81%
|
4.56%
|
5.13%
|
4.39%
|
4.71%
|
4.78%
|
5.11%
|
EPS
2 |
0.3600
|
0.4000
|
0.4400
|
0.6100
|
0.6000
|
0.6467
|
0.6495
|
0.7355
|
Free Cash Flow
1 |
155.3
|
517.6
|
302
|
37.55
|
690
|
633.9
|
586.6
|
661.9
|
FCF margin
|
2.84%
|
8.61%
|
4.82%
|
0.49%
|
7.81%
|
7.09%
|
6.43%
|
6.86%
|
FCF Conversion (EBITDA)
|
30.27%
|
79.68%
|
41.95%
|
4.48%
|
70.77%
|
62.93%
|
57.61%
|
60.54%
|
FCF Conversion (Net income)
|
76.83%
|
226.04%
|
105.6%
|
9.57%
|
177.84%
|
150.56%
|
134.36%
|
134.13%
|
Dividend per Share
2 |
0.2025
|
0.1200
|
0.1800
|
0.2250
|
0.2500
|
0.2526
|
0.2669
|
0.2967
|
Announcement Date
|
8/28/19
|
8/26/20
|
8/24/21
|
8/23/22
|
8/22/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
2,963
|
-
|
3,197
|
-
|
-
|
4,437
|
4,403
|
4,537
|
4,526
|
-
|
-
|
EBITDA
1 |
312.7
|
-
|
370.6
|
-
|
-
|
495
|
479.6
|
526.1
|
476
|
-
|
-
|
EBIT
1 |
206
|
-
|
256.2
|
-
|
-
|
325.4
|
328.7
|
367.1
|
323.5
|
-
|
-
|
Operating Margin
|
6.95%
|
-
|
8.01%
|
-
|
-
|
7.33%
|
7.47%
|
8.09%
|
7.15%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
288.1
|
-
|
-
|
262
|
-
|
-
|
Net income
1 |
-
|
-
|
163
|
157.1
|
-
|
185.9
|
201.7
|
223.6
|
192
|
-
|
-
|
Net margin
|
-
|
-
|
5.1%
|
-
|
-
|
4.19%
|
4.58%
|
4.93%
|
4.24%
|
-
|
-
|
EPS
2 |
-
|
0.1900
|
0.2500
|
0.2430
|
0.3670
|
0.2880
|
0.3120
|
0.3460
|
0.2835
|
0.3200
|
0.3200
|
Dividend per Share
2 |
0.0600
|
-
|
0.1200
|
-
|
-
|
0.0800
|
0.1700
|
0.0800
|
0.1550
|
-
|
-
|
Announcement Date
|
2/27/20
|
2/25/21
|
8/24/21
|
2/24/22
|
8/23/22
|
2/21/23
|
8/22/23
|
2/26/24
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,469
|
1,476
|
507
|
870
|
725
|
448
|
213
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
42
|
Leverage (Debt/EBITDA)
|
2.864
x
|
2.272
x
|
0.7037
x
|
1.037
x
|
0.7436
x
|
0.445
x
|
0.209
x
|
-
|
Free Cash Flow
1 |
155
|
518
|
302
|
37.6
|
690
|
634
|
587
|
662
|
ROE (net income / shareholders' equity)
|
11.4%
|
9.66%
|
10.1%
|
12.6%
|
11.2%
|
11.1%
|
10.9%
|
11.3%
|
ROA (Net income/ Total Assets)
|
6.52%
|
4.23%
|
4.58%
|
6.17%
|
5.73%
|
6%
|
6.31%
|
7.01%
|
Assets
1 |
3,101
|
5,409
|
6,245
|
6,363
|
6,773
|
7,022
|
6,923
|
7,038
|
Book Value Per Share
2 |
3.550
|
4.260
|
4.470
|
5.140
|
5.610
|
5.870
|
6.230
|
6.740
|
Cash Flow per Share
2 |
0.4500
|
1.050
|
0.5700
|
1.010
|
1.190
|
1.000
|
1.050
|
1.190
|
Capex
1 |
99.2
|
83.3
|
69.6
|
184
|
177
|
244
|
247
|
273
|
Capex / Sales
|
1.82%
|
1.39%
|
1.11%
|
2.41%
|
2%
|
2.73%
|
2.71%
|
2.83%
|
Announcement Date
|
8/28/19
|
8/26/20
|
8/24/21
|
8/23/22
|
8/22/23
|
-
|
-
|
-
|
Last Close Price
27.49
AUD Average target price
20.09
AUD Spread / Average Target -26.91% Consensus |