Market Closed -
Australian S.E.
02:10:52 2024-06-03 am EDT
|
5-day change
|
1st Jan Change
|
14.63
AUD
|
-0.14%
|
|
-3.81%
|
-16.21%
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,650
|
4,547
|
6,256
|
7,471
|
8,305
|
7,730
|
-
|
-
|
Enterprise Value (EV)
1 |
9,331
|
6,368
|
7,793
|
9,133
|
10,128
|
9,267
|
9,068
|
8,803
|
P/E ratio
|
40.6
x
|
26.7
x
|
73.4
x
|
43.7
x
|
226
x
|
23.2
x
|
16.7
x
|
14
x
|
Yield
|
1.87%
|
5.73%
|
4.18%
|
3.51%
|
3.17%
|
3.51%
|
3.84%
|
4.37%
|
Capitalization / Revenue
|
1.19
x
|
0.4
x
|
0.71
x
|
0.82
x
|
0.76
x
|
0.65
x
|
0.59
x
|
0.54
x
|
EV / Revenue
|
1.45
x
|
0.57
x
|
0.89
x
|
1.01
x
|
0.93
x
|
0.78
x
|
0.69
x
|
0.61
x
|
EV / EBITDA
|
19.5
x
|
7.11
x
|
12
x
|
12.8
x
|
12.7
x
|
9.84
x
|
8.66
x
|
7.34
x
|
EV / FCF
|
46.9
x
|
8.32
x
|
17.2
x
|
34.7
x
|
56.9
x
|
18.8
x
|
16.4
x
|
14.2
x
|
FCF Yield
|
2.13%
|
12%
|
5.81%
|
2.88%
|
1.76%
|
5.33%
|
6.11%
|
7.03%
|
Price to Book
|
1.28
x
|
0.77
x
|
1.12
x
|
1.32
x
|
1.48
x
|
1.39
x
|
1.35
x
|
1.29
x
|
Nbr of stocks (in thousands)
|
520,042
|
521,477
|
523,080
|
524,644
|
525,987
|
527,620
|
-
|
-
|
Reference price
2 |
14.71
|
8.720
|
11.96
|
14.24
|
15.79
|
14.65
|
14.65
|
14.65
|
Announcement Date
|
8/20/19
|
8/25/20
|
8/24/21
|
8/23/22
|
8/22/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,439
|
11,249
|
8,774
|
9,065
|
10,928
|
11,943
|
13,096
|
14,416
|
EBITDA
1 |
478.5
|
896
|
650
|
714
|
800
|
941.4
|
1,047
|
1,199
|
EBIT
1 |
385.3
|
634
|
368
|
452
|
546
|
671.4
|
797.6
|
916.9
|
Operating Margin
|
5.98%
|
5.64%
|
4.19%
|
4.99%
|
5%
|
5.62%
|
6.09%
|
6.36%
|
Earnings before Tax (EBT)
1 |
245.4
|
267
|
147
|
294
|
146
|
542
|
717.3
|
833.9
|
Net income
1 |
151.9
|
171
|
86
|
172
|
37
|
321
|
464
|
547.8
|
Net margin
|
2.36%
|
1.52%
|
0.98%
|
1.9%
|
0.34%
|
2.69%
|
3.54%
|
3.8%
|
EPS
2 |
0.3620
|
0.3270
|
0.1630
|
0.3260
|
0.0700
|
0.6314
|
0.8784
|
1.046
|
Free Cash Flow
1 |
199.1
|
765
|
453
|
263
|
178
|
494.2
|
554
|
618.8
|
FCF margin
|
3.09%
|
6.8%
|
5.16%
|
2.9%
|
1.63%
|
4.14%
|
4.23%
|
4.29%
|
FCF Conversion (EBITDA)
|
41.61%
|
85.38%
|
69.69%
|
36.83%
|
22.25%
|
52.49%
|
52.92%
|
51.63%
|
FCF Conversion (Net income)
|
131.07%
|
447.37%
|
526.74%
|
152.91%
|
481.08%
|
153.95%
|
119.39%
|
112.97%
|
Dividend per Share
2 |
0.2750
|
0.5000
|
0.5000
|
0.5000
|
0.5000
|
0.5137
|
0.5630
|
0.6404
|
Announcement Date
|
8/20/19
|
8/25/20
|
8/24/21
|
8/23/22
|
8/22/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 S2
|
2026 S1
|
---|
Net sales
1 |
5,998
|
5,251
|
4,498
|
4,277
|
2,330
|
2,330
|
4,368
|
2,520
|
2,520
|
4,697
|
-
|
5,391
|
5,726
|
6,081
|
3,037
|
3,037
|
6,330
|
3,268
|
3,268
|
6,500
|
3,268
|
7,104
|
7,221
|
EBITDA
|
498
|
395
|
324.3
|
325.7
|
-
|
-
|
338
|
-
|
-
|
376
|
-
|
366
|
434
|
-
|
-
|
-
|
500
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
310
|
321
|
170.3
|
211.9
|
104
|
104
|
202
|
116.5
|
116.5
|
250
|
-
|
234
|
312
|
302
|
211.2
|
211.2
|
379.7
|
236.2
|
236.2
|
411.6
|
236.2
|
459.5
|
422.4
|
Operating Margin
|
5.17%
|
6.11%
|
3.79%
|
4.95%
|
4.46%
|
4.46%
|
4.62%
|
4.62%
|
4.62%
|
5.32%
|
-
|
4.34%
|
5.45%
|
4.97%
|
6.95%
|
6.95%
|
6%
|
7.23%
|
7.23%
|
6.33%
|
7.23%
|
6.47%
|
5.85%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
100
|
63
|
63
|
126
|
84
|
84
|
168
|
-
|
-
|
220
|
187
|
183.1
|
184.9
|
332.5
|
210.4
|
211.6
|
422
|
212.8
|
426.7
|
-
|
Net income
1 |
-
|
-
|
-
|
63.7
|
39.5
|
39.5
|
79
|
46.5
|
46.5
|
93
|
-
|
-
|
136
|
106
|
113.2
|
114.3
|
211.2
|
131
|
131.8
|
262.8
|
132.5
|
265.8
|
-
|
Net margin
|
-
|
-
|
-
|
1.49%
|
1.7%
|
1.7%
|
1.81%
|
1.84%
|
1.84%
|
1.98%
|
-
|
-
|
2.38%
|
1.74%
|
3.73%
|
3.76%
|
3.34%
|
4.01%
|
4.03%
|
4.04%
|
4.05%
|
3.74%
|
-
|
EPS
2 |
-
|
-
|
-
|
0.1200
|
0.0800
|
0.0800
|
0.1510
|
0.0900
|
0.0900
|
0.1750
|
-0.0900
|
-0.1880
|
0.2580
|
0.2000
|
0.2110
|
0.2140
|
0.4275
|
0.2450
|
0.2460
|
0.4910
|
0.2480
|
0.4970
|
-
|
Dividend per Share
2 |
0.2500
|
0.2500
|
0.2500
|
0.2500
|
0.1300
|
0.1300
|
0.2500
|
0.1300
|
0.1300
|
0.2500
|
-
|
0.2500
|
0.2500
|
0.2500
|
0.1590
|
0.1600
|
0.3063
|
0.1840
|
0.1850
|
0.3680
|
0.1860
|
0.3720
|
-
|
Announcement Date
|
2/23/20
|
8/25/20
|
2/22/21
|
8/24/21
|
2/21/23
|
2/22/22
|
2/22/22
|
8/23/22
|
8/23/22
|
8/23/22
|
2/21/23
|
2/21/23
|
8/22/23
|
2/27/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,681
|
1,821
|
1,537
|
1,662
|
1,823
|
1,537
|
1,338
|
1,073
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.513
x
|
2.032
x
|
2.365
x
|
2.328
x
|
2.279
x
|
1.633
x
|
1.279
x
|
0.8956
x
|
Free Cash Flow
1 |
199
|
765
|
453
|
263
|
178
|
494
|
554
|
619
|
ROE (net income / shareholders' equity)
|
5.84%
|
5.3%
|
3.1%
|
3.9%
|
4.98%
|
6.87%
|
8.69%
|
9.87%
|
ROA (Net income/ Total Assets)
|
3.08%
|
1.52%
|
1.94%
|
2.51%
|
2.69%
|
3.66%
|
4.89%
|
5.27%
|
Assets
1 |
4,924
|
11,230
|
4,433
|
6,850
|
1,377
|
8,778
|
9,494
|
10,390
|
Book Value Per Share
2 |
11.50
|
11.40
|
10.70
|
10.80
|
10.70
|
10.50
|
10.90
|
11.30
|
Cash Flow per Share
2 |
0.5600
|
1.580
|
1.010
|
0.6000
|
0.4900
|
1.130
|
1.280
|
1.450
|
Capex
1 |
37.2
|
64
|
80
|
53
|
82
|
90.8
|
88.5
|
92.6
|
Capex / Sales
|
0.58%
|
0.57%
|
0.91%
|
0.58%
|
0.75%
|
0.76%
|
0.68%
|
0.64%
|
Announcement Date
|
8/20/19
|
8/25/20
|
8/24/21
|
8/23/22
|
8/22/23
|
-
|
-
|
-
|
Last Close Price
14.65
AUD Average target price
17.6
AUD Spread / Average Target +20.17% Consensus |
1st Jan change
|
Capi.
|
---|
| -16.21% | 5.13B | | +10.23% | 60.4B | | +27.87% | 40.39B | | +17.05% | 32.36B | | +10.18% | 28.8B | | +15.85% | 20.92B | | +10.37% | 18.74B | | +80.41% | 18.27B | | +37.36% | 17.07B | | +13.40% | 15.14B |
Other Construction & Engineering
|