Market Closed -
Australian S.E.
02:10:37 2024-05-17 am EDT
|
5-day change
|
1st Jan Change
|
1.12
AUD
|
+0.45%
|
|
-0.44%
|
-36.36%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,498
|
1,208
|
1,509
|
2,273
|
2,009
|
1,255
|
-
|
-
|
Enterprise Value (EV)
1 |
1,809
|
1,497
|
1,394
|
2,184
|
1,913
|
1,172
|
1,122
|
1,075
|
P/E ratio
|
4.91
x
|
-4.28
x
|
7.44
x
|
2.95
x
|
12.9
x
|
9.7
x
|
6.4
x
|
6.74
x
|
Yield
|
27.2%
|
-
|
-
|
24.6%
|
-
|
1.74%
|
9.09%
|
7.26%
|
Capitalization / Revenue
|
0.68
x
|
0.83
x
|
0.7
x
|
0.64
x
|
0.7
x
|
0.45
x
|
0.43
x
|
0.44
x
|
EV / Revenue
|
0.82
x
|
1.02
x
|
0.65
x
|
0.61
x
|
0.66
x
|
0.42
x
|
0.39
x
|
0.38
x
|
EV / EBITDA
|
2.85
x
|
27.8
x
|
2.87
x
|
1.8
x
|
5.01
x
|
3.48
x
|
2.33
x
|
2.53
x
|
EV / FCF
|
6.15
x
|
-11.7
x
|
3.96
x
|
3
x
|
82.6
x
|
-291
x
|
11
x
|
23
x
|
FCF Yield
|
16.3%
|
-8.56%
|
25.3%
|
33.3%
|
1.21%
|
-0.34%
|
9.11%
|
4.35%
|
Price to Book
|
1.73
x
|
1.5
x
|
1.4
x
|
2.06
x
|
1.61
x
|
0.95
x
|
0.88
x
|
0.84
x
|
Nbr of stocks (in thousands)
|
966,517
|
1,383,879
|
1,676,454
|
1,676,454
|
1,676,454
|
1,676,454
|
-
|
-
|
Reference price
2 |
1.550
|
0.8732
|
0.9002
|
1.356
|
1.199
|
0.7487
|
0.7487
|
0.7487
|
Announcement Date
|
2/24/20
|
2/25/21
|
2/22/22
|
2/22/23
|
2/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,216
|
1,462
|
2,148
|
3,572
|
2,891
|
2,791
|
2,903
|
2,832
|
EBITDA
1 |
634.2
|
53.8
|
486.1
|
1,216
|
381.7
|
337.1
|
480.9
|
425
|
EBIT
1 |
456.8
|
-148
|
302.4
|
1,046
|
172
|
232.8
|
365.6
|
291.1
|
Operating Margin
|
20.62%
|
-10.12%
|
14.07%
|
29.29%
|
5.95%
|
8.34%
|
12.59%
|
10.28%
|
Earnings before Tax (EBT)
1 |
420.2
|
-286.6
|
242.5
|
1,003
|
123.8
|
190.4
|
323.8
|
189.9
|
Net income
1 |
305.5
|
-226.5
|
189.4
|
771.7
|
156.1
|
140.5
|
194.2
|
142
|
Net margin
|
13.79%
|
-15.49%
|
8.82%
|
21.61%
|
5.4%
|
5.03%
|
6.69%
|
5.01%
|
EPS
2 |
0.3160
|
-0.2040
|
0.1210
|
0.4600
|
0.0930
|
0.0772
|
0.1170
|
0.1111
|
Free Cash Flow
1 |
294.1
|
-128.2
|
352.4
|
726.9
|
23.15
|
-4.033
|
102.1
|
46.77
|
FCF margin
|
13.28%
|
-8.77%
|
16.4%
|
20.35%
|
0.8%
|
-0.14%
|
3.52%
|
1.65%
|
FCF Conversion (EBITDA)
|
46.38%
|
-
|
72.48%
|
59.8%
|
6.07%
|
-
|
21.24%
|
11%
|
FCF Conversion (Net income)
|
96.27%
|
-
|
186.01%
|
94.2%
|
14.84%
|
-
|
52.58%
|
32.93%
|
Dividend per Share
2 |
0.4220
|
-
|
-
|
0.3330
|
-
|
0.0130
|
0.0681
|
0.0544
|
Announcement Date
|
2/24/20
|
2/25/21
|
2/22/22
|
2/22/23
|
2/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Net sales
1 |
981.4
|
713.7
|
748.6
|
800.4
|
774.5
|
1,348
|
947.1
|
1,033
|
1,980
|
874.7
|
717.1
|
1,592
|
765.7
|
727.5
|
1,493
|
717.8
|
679.5
|
1,397
|
668.1
|
639.9
|
1,506
|
686.2
|
701.1
|
1,484
|
1,513
|
1,576
|
-
|
EBITDA
1 |
228.8
|
-
|
-
|
25.7
|
312.7
|
-
|
411
|
438.4
|
849.3
|
223.6
|
142.7
|
366.3
|
190.7
|
161.5
|
352.3
|
3.378
|
158.1
|
29.44
|
14.62
|
63.8
|
167.8
|
96.8
|
114.9
|
214.9
|
378.7
|
315.1
|
-
|
EBIT
1 |
-
|
-
|
-
|
-70.45
|
267
|
375.1
|
372.4
|
386.6
|
759
|
186.3
|
101
|
287.3
|
149.5
|
121.3
|
270.8
|
-32.16
|
-66.66
|
-98.82
|
-31.97
|
23.8
|
146.1
|
56.8
|
74.9
|
215.2
|
291.7
|
223.4
|
-
|
Operating Margin
|
-
|
-
|
-
|
-8.8%
|
34.47%
|
27.83%
|
39.32%
|
37.43%
|
38.33%
|
21.3%
|
14.08%
|
18.05%
|
19.53%
|
16.67%
|
18.13%
|
-4.48%
|
-9.81%
|
-7.07%
|
-4.78%
|
3.72%
|
9.7%
|
8.28%
|
10.68%
|
14.5%
|
19.28%
|
14.17%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
258.4
|
-
|
351.8
|
394
|
745.9
|
202
|
55.42
|
-
|
141.9
|
113.3
|
255.2
|
-39.31
|
-92.05
|
-131.4
|
-33.11
|
10.3
|
117
|
43.4
|
61.6
|
185
|
262.7
|
195.8
|
-
|
Net income
1 |
-
|
-
|
-
|
-
|
203.5
|
-
|
269.9
|
292
|
561.9
|
150.6
|
59.24
|
-
|
107.9
|
91.31
|
199.2
|
-21.08
|
-22.02
|
-43.11
|
-29
|
7.8
|
83.62
|
33
|
46.8
|
138.8
|
197
|
146.8
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
26.27%
|
-
|
28.5%
|
28.27%
|
28.38%
|
17.22%
|
8.26%
|
-
|
14.09%
|
12.55%
|
13.34%
|
-2.94%
|
-3.24%
|
-3.08%
|
-4.34%
|
1.22%
|
5.55%
|
4.81%
|
6.68%
|
9.35%
|
13.02%
|
9.32%
|
-
|
EPS
2 |
-
|
-
|
-
|
-
|
0.1300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0540
|
-
|
-0.1300
|
-0.0130
|
-0.0250
|
-0.0170
|
0.005000
|
0.0500
|
0.0200
|
0.0280
|
0.0830
|
0.1180
|
0.0880
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0200
|
0.0260
|
0.0930
|
0.0260
|
Announcement Date
|
2/24/20
|
8/10/20
|
2/25/21
|
8/9/21
|
2/22/22
|
2/22/22
|
5/9/22
|
8/8/22
|
8/8/22
|
11/8/22
|
2/22/23
|
2/22/23
|
4/27/23
|
8/7/23
|
8/7/23
|
11/8/23
|
2/19/24
|
2/19/24
|
5/6/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
311
|
289
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
115
|
89
|
96.7
|
82.9
|
134
|
180
|
Leverage (Debt/EBITDA)
|
0.4902
x
|
5.372
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
294
|
-128
|
352
|
727
|
23.2
|
-4.03
|
102
|
46.8
|
ROE (net income / shareholders' equity)
|
28.8%
|
-27.1%
|
20.1%
|
70.8%
|
13.3%
|
12.1%
|
14.2%
|
12.1%
|
ROA (Net income/ Total Assets)
|
13.8%
|
-10.4%
|
8.22%
|
30.8%
|
5.97%
|
4.19%
|
4.69%
|
4.8%
|
Assets
1 |
2,212
|
2,182
|
2,305
|
2,506
|
2,614
|
3,351
|
4,145
|
2,956
|
Book Value Per Share
2 |
0.9000
|
0.5800
|
0.6400
|
0.6600
|
0.7400
|
0.7900
|
0.8500
|
0.8900
|
Cash Flow per Share
2 |
0.5000
|
-0.0300
|
0.2800
|
0.5500
|
0.1600
|
0.1400
|
0.1500
|
0.1500
|
Capex
1 |
183
|
118
|
89.7
|
200
|
237
|
241
|
214
|
183
|
Capex / Sales
|
8.27%
|
8.06%
|
4.17%
|
5.59%
|
8.21%
|
8.62%
|
7.36%
|
6.48%
|
Announcement Date
|
2/24/20
|
2/25/21
|
2/22/22
|
2/22/23
|
2/19/24
|
-
|
-
|
-
|
Last Close Price
0.7487
USD Average target price
1.067
USD Spread / Average Target +42.52% Consensus |
1st Jan change
|
Capi.
|
---|
| -36.36% | 1.25B | | -15.47% | 3.76B | | -4.41% | 3.35B | | +6.07% | 3.34B | | +11.81% | 2.02B | | -20.98% | 993M | | -2.05% | 888M | | -22.58% | 675M | | -31.71% | 624M | | -33.00% | 129M |
Coke Coal Mining
|