Market Closed -
Australian S.E.
02:10:44 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
31.5
AUD
|
+9.60%
|
|
+12.82%
|
+23.82%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
17,498
|
27,776
|
35,903
|
30,691
|
32,133
|
32,030
|
-
|
-
|
Enterprise Value (EV)
1 |
18,622
|
28,489
|
36,263
|
31,192
|
33,346
|
32,531
|
31,655
|
30,571
|
P/E ratio
|
43.6
x
|
45
x
|
76.1
x
|
39.6
x
|
35.9
x
|
31.3
x
|
27.1
x
|
24.5
x
|
Yield
|
1.23%
|
0.81%
|
0.63%
|
0.8%
|
0.82%
|
0.9%
|
0.98%
|
1.02%
|
Capitalization / Revenue
|
6.71
x
|
9.39
x
|
11.2
x
|
8.58
x
|
7.61
x
|
6.84
x
|
6.39
x
|
5.98
x
|
EV / Revenue
|
7.14
x
|
9.63
x
|
11.3
x
|
8.72
x
|
7.9
x
|
6.95
x
|
6.31
x
|
5.7
x
|
EV / EBITDA
|
23.5
x
|
29.5
x
|
33.8
x
|
26.8
x
|
25.3
x
|
20.8
x
|
18.4
x
|
16.3
x
|
EV / FCF
|
47.7
x
|
40.3
x
|
57.2
x
|
144
x
|
58.1
x
|
29.2
x
|
25.7
x
|
22.5
x
|
FCF Yield
|
2.1%
|
2.48%
|
1.75%
|
0.69%
|
1.72%
|
3.42%
|
3.89%
|
4.44%
|
Price to Book
|
8.43
x
|
11.1
x
|
12.4
x
|
9.35
x
|
7.76
x
|
6.56
x
|
5.49
x
|
4.57
x
|
Nbr of stocks (in thousands)
|
143,393
|
144,668
|
145,640
|
146,405
|
147,062
|
146,887
|
-
|
-
|
Reference price
2 |
122.0
|
192.0
|
246.5
|
209.6
|
218.5
|
218.1
|
218.1
|
218.1
|
Announcement Date
|
7/25/19
|
8/5/20
|
8/5/21
|
8/11/22
|
8/3/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,607
|
2,957
|
3,197
|
3,578
|
4,223
|
4,681
|
5,016
|
5,361
|
EBITDA
1 |
792.1
|
966
|
1,074
|
1,162
|
1,317
|
1,567
|
1,725
|
1,872
|
EBIT
1 |
641.3
|
811.2
|
903.7
|
1,000
|
1,224
|
1,443
|
1,609
|
1,756
|
Operating Margin
|
24.6%
|
27.43%
|
28.27%
|
27.96%
|
28.99%
|
30.83%
|
32.08%
|
32.76%
|
Earnings before Tax (EBT)
1 |
518.8
|
733.1
|
883.7
|
960.5
|
1,102
|
1,271
|
1,463
|
1,604
|
Net income
1 |
404.6
|
621.7
|
474.5
|
779.4
|
897.6
|
1,026
|
1,202
|
1,334
|
Net margin
|
15.52%
|
21.02%
|
14.84%
|
21.78%
|
21.25%
|
21.91%
|
23.95%
|
24.88%
|
EPS
2 |
2.800
|
4.270
|
3.240
|
5.300
|
6.090
|
6.968
|
8.034
|
8.910
|
Free Cash Flow
1 |
390.3
|
706.9
|
634
|
216.3
|
573.6
|
1,114
|
1,230
|
1,358
|
FCF margin
|
14.98%
|
23.91%
|
19.83%
|
6.05%
|
13.58%
|
23.79%
|
24.52%
|
25.33%
|
FCF Conversion (EBITDA)
|
49.28%
|
73.18%
|
59.01%
|
18.62%
|
43.55%
|
71.08%
|
71.33%
|
72.53%
|
FCF Conversion (Net income)
|
96.48%
|
113.71%
|
133.61%
|
27.75%
|
63.91%
|
108.59%
|
102.36%
|
101.82%
|
Dividend per Share
2 |
1.500
|
1.560
|
1.560
|
1.680
|
1.800
|
1.955
|
2.129
|
2.225
|
Announcement Date
|
7/25/19
|
8/5/20
|
8/5/21
|
8/11/22
|
8/3/23
|
-
|
-
|
-
|
Fiscal Period: June |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Net sales
1 |
904
|
894.9
|
864.5
|
914.7
|
950.3
|
1,034
|
1,117
|
1,122
|
1,102
|
1,163
|
1,197
|
1,214
|
1,169
|
1,234
|
1,264
|
EBITDA
1 |
301
|
289.5
|
276.6
|
294.7
|
312.8
|
326.4
|
345
|
333
|
363.7
|
390.5
|
418.1
|
428.3
|
398
|
430.4
|
451.2
|
EBIT
1 |
261.9
|
248.7
|
234.3
|
255.4
|
290.8
|
305.5
|
321.2
|
307
|
318.8
|
365.5
|
393.6
|
395.2
|
376.6
|
404.3
|
415
|
Operating Margin
|
28.97%
|
27.79%
|
27.1%
|
27.92%
|
30.6%
|
29.55%
|
28.76%
|
27.36%
|
28.92%
|
31.43%
|
32.88%
|
32.56%
|
32.22%
|
32.76%
|
32.83%
|
Earnings before Tax (EBT)
1 |
258.8
|
237.3
|
226.3
|
238.1
|
261.8
|
273.7
|
289.4
|
276.8
|
272.2
|
259.5
|
375.4
|
358.8
|
353.8
|
374
|
383
|
Net income
1 |
203.6
|
201.8
|
179
|
195.1
|
210.5
|
224.9
|
232.5
|
229.7
|
219.4
|
208.8
|
300.5
|
296.1
|
280.2
|
301.1
|
309
|
Net margin
|
22.52%
|
22.55%
|
20.71%
|
21.32%
|
22.15%
|
21.76%
|
20.82%
|
20.47%
|
19.91%
|
17.96%
|
25.1%
|
24.39%
|
23.97%
|
24.39%
|
24.45%
|
EPS
2 |
1.390
|
1.370
|
1.220
|
1.330
|
1.430
|
1.530
|
1.580
|
1.560
|
1.490
|
1.420
|
2.040
|
2.023
|
1.875
|
2.025
|
2.095
|
Dividend per Share
2 |
0.4200
|
0.4200
|
0.4200
|
0.4200
|
0.4400
|
0.4400
|
0.4400
|
0.4800
|
0.4800
|
0.4800
|
0.4815
|
0.4947
|
0.5202
|
0.5202
|
0.5202
|
Announcement Date
|
10/28/21
|
1/27/22
|
4/28/22
|
8/11/22
|
10/27/22
|
1/26/23
|
4/27/23
|
8/3/23
|
10/26/23
|
1/24/24
|
4/25/24
|
-
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,124
|
713
|
360
|
502
|
1,213
|
501
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
375
|
1,459
|
Leverage (Debt/EBITDA)
|
1.419
x
|
0.738
x
|
0.3352
x
|
0.4317
x
|
0.9211
x
|
0.3199
x
|
-
|
-
|
Free Cash Flow
1 |
390
|
707
|
634
|
216
|
574
|
1,114
|
1,230
|
1,358
|
ROE (net income / shareholders' equity)
|
25.5%
|
27.2%
|
29%
|
27.2%
|
25.4%
|
24.2%
|
24%
|
22.9%
|
ROA (Net income/ Total Assets)
|
14.7%
|
14.3%
|
16.8%
|
17.3%
|
16%
|
16.9%
|
17.7%
|
17.6%
|
Assets
1 |
2,756
|
4,348
|
2,831
|
4,500
|
5,598
|
6,083
|
6,775
|
7,569
|
Book Value Per Share
2 |
14.50
|
17.30
|
19.90
|
22.40
|
28.10
|
33.30
|
39.70
|
47.70
|
Cash Flow per Share
2 |
3.180
|
5.510
|
5.030
|
2.390
|
4.700
|
8.530
|
9.190
|
10.80
|
Capex
1 |
68.7
|
95.3
|
103
|
135
|
120
|
120
|
132
|
145
|
Capex / Sales
|
2.64%
|
3.22%
|
3.21%
|
3.77%
|
2.83%
|
2.57%
|
2.64%
|
2.7%
|
Announcement Date
|
7/25/19
|
8/5/20
|
8/5/21
|
8/11/22
|
8/3/23
|
-
|
-
|
-
|
Last Close Price
218.1
USD Average target price
212.4
USD Spread / Average Target -2.61% Consensus |