Market Closed -
Australian S.E.
02:10:52 2024-06-03 am EDT
|
5-day change
|
1st Jan Change
|
13.39
AUD
|
+0.68%
|
|
-4.77%
|
-31.54%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,441
|
1,056
|
2,932
|
2,689
|
2,618
|
1,924
|
-
|
-
|
Enterprise Value (EV)
1 |
2,342
|
965.8
|
2,833
|
2,547
|
2,467
|
1,744
|
1,679
|
1,605
|
P/E ratio
|
28.4
x
|
-129
x
|
-50
x
|
842
x
|
33.8
x
|
17
x
|
14.1
x
|
12.2
x
|
Yield
|
1.78%
|
1.81%
|
-
|
0.27%
|
1.23%
|
2.98%
|
3.78%
|
4.33%
|
Capitalization / Revenue
|
5.43
x
|
3.02
x
|
14.6
x
|
7.13
x
|
4.01
x
|
2.57
x
|
2.35
x
|
2.19
x
|
EV / Revenue
|
5.21
x
|
2.76
x
|
14.1
x
|
6.75
x
|
3.78
x
|
2.33
x
|
2.05
x
|
1.82
x
|
EV / EBITDA
|
15.6
x
|
13
x
|
-391
x
|
42.6
x
|
14.8
x
|
8.05
x
|
6.75
x
|
5.78
x
|
EV / FCF
|
22
x
|
16.9
x
|
-37.4
x
|
53.1
x
|
56.7
x
|
10.2
x
|
11.7
x
|
9.39
x
|
FCF Yield
|
4.55%
|
5.9%
|
-2.67%
|
1.88%
|
1.76%
|
9.83%
|
8.56%
|
10.6%
|
Price to Book
|
4.29
x
|
1.96
x
|
3.51
x
|
2.52
x
|
1.65
x
|
1.6
x
|
1.52
x
|
1.43
x
|
Nbr of stocks (in thousands)
|
108,492
|
109,001
|
136,426
|
145,211
|
146,326
|
144,676
|
-
|
-
|
Reference price
2 |
22.50
|
9.690
|
21.49
|
18.52
|
17.89
|
13.30
|
13.30
|
13.30
|
Announcement Date
|
8/20/19
|
8/18/20
|
8/17/21
|
8/16/22
|
8/22/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
449.5
|
349.9
|
200.5
|
377.4
|
653.4
|
747.5
|
819.3
|
880.2
|
EBITDA
1 |
150.1
|
74.4
|
-7.249
|
59.8
|
167.1
|
216.7
|
248.9
|
277.5
|
EBIT
1 |
129.7
|
22.52
|
-48.56
|
15.38
|
126.4
|
165.2
|
193.3
|
219
|
Operating Margin
|
28.86%
|
6.44%
|
-24.22%
|
4.08%
|
19.35%
|
22.11%
|
23.59%
|
24.88%
|
Earnings before Tax (EBT)
1 |
120.9
|
-11.75
|
-75.6
|
1.533
|
104.4
|
164.3
|
192.1
|
224.6
|
Net income
1 |
86.24
|
-8.2
|
-55.35
|
3.101
|
77.57
|
114.1
|
138.8
|
160.2
|
Net margin
|
19.19%
|
-2.34%
|
-27.61%
|
0.82%
|
11.87%
|
15.26%
|
16.94%
|
18.2%
|
EPS
2 |
0.7930
|
-0.0750
|
-0.4300
|
0.0220
|
0.5290
|
0.7808
|
0.9449
|
1.087
|
Free Cash Flow
1 |
106.6
|
57.02
|
-75.7
|
47.95
|
43.5
|
171.5
|
143.7
|
170.9
|
FCF margin
|
23.71%
|
16.3%
|
-37.77%
|
12.71%
|
6.66%
|
22.94%
|
17.53%
|
19.42%
|
FCF Conversion (EBITDA)
|
71%
|
76.65%
|
-
|
80.18%
|
26.04%
|
79.12%
|
57.71%
|
61.58%
|
FCF Conversion (Net income)
|
123.58%
|
-
|
-
|
1,546.31%
|
56.08%
|
150.32%
|
103.49%
|
106.67%
|
Dividend per Share
2 |
0.4000
|
0.1750
|
-
|
0.0500
|
0.2200
|
0.3964
|
0.5027
|
0.5760
|
Announcement Date
|
8/20/19
|
8/18/20
|
8/17/21
|
8/16/22
|
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 |
222.3
|
127.6
|
74.24
|
-
|
-
|
-
|
291.9
|
361.5
|
363.7
|
405.5
|
-
|
-
|
EBITDA
1 |
68.52
|
5.875
|
-15.67
|
8.417
|
18.2
|
41.61
|
51.26
|
115.8
|
100.7
|
119.8
|
-
|
-
|
EBIT
1 |
49.18
|
-27.93
|
-
|
-
|
0.61
|
-
|
31.36
|
95.08
|
79.01
|
92.53
|
142.4
|
38.79
|
Operating Margin
|
22.12%
|
-21.89%
|
-
|
-
|
-
|
-
|
10.75%
|
26.3%
|
21.72%
|
22.82%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
21.94
|
-
|
67.47
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
15.93
|
-
|
49.44
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
5.46%
|
-
|
13.59%
|
-
|
-
|
-
|
EPS
|
0.3030
|
-
|
-0.3010
|
-
|
-
|
-
|
0.1090
|
0.4200
|
0.3370
|
-
|
-
|
-
|
Dividend per Share
|
0.1800
|
-
|
-
|
-
|
-
|
0.0500
|
0.0600
|
0.1600
|
0.1700
|
-
|
-
|
-
|
Announcement Date
|
2/18/20
|
8/18/20
|
2/16/21
|
8/17/21
|
2/15/22
|
8/16/22
|
2/14/23
|
8/22/23
|
2/20/24
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
99.5
|
90.4
|
99
|
142
|
151
|
180
|
245
|
319
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
107
|
57
|
-75.7
|
48
|
43.5
|
171
|
144
|
171
|
ROE (net income / shareholders' equity)
|
18.9%
|
5.78%
|
-4.7%
|
0.94%
|
7.11%
|
10.6%
|
11.4%
|
12.4%
|
ROA (Net income/ Total Assets)
|
10.7%
|
3.62%
|
-3.4%
|
0.81%
|
6.03%
|
6.88%
|
7.7%
|
8.39%
|
Assets
1 |
805.1
|
-226.4
|
1,627
|
383.9
|
1,287
|
1,658
|
1,802
|
1,910
|
Book Value Per Share
2 |
5.240
|
4.940
|
6.130
|
7.360
|
10.90
|
8.330
|
8.780
|
9.310
|
Cash Flow per Share
2 |
1.230
|
0.7300
|
-0.4700
|
0.5300
|
0.5500
|
1.410
|
1.300
|
1.430
|
Capex
1 |
26.9
|
22.2
|
15.3
|
26
|
36.8
|
42.9
|
45.8
|
50.7
|
Capex / Sales
|
5.99%
|
6.35%
|
7.66%
|
6.88%
|
5.63%
|
5.75%
|
5.59%
|
5.76%
|
Announcement Date
|
8/20/19
|
8/18/20
|
8/17/21
|
8/16/22
|
8/22/23
|
-
|
-
|
-
|
Last Close Price
13.3
AUD Average target price
18.19
AUD Spread / Average Target +36.74% Consensus |
1st Jan change
|
Capi.
|
---|
| -31.54% | 1.28B | | +6.46% | 128B | | +43.07% | 33.31B | | -25.65% | 14.95B | | +60.90% | 8.24B | | +23.55% | 5.2B | | -6.83% | 2.75B | | -14.77% | 2.56B | | +20.44% | 2.29B | | +2.42% | 1.86B |
Travel Agents
|