Market Closed -
Australian S.E.
02:10:53 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
16.2
AUD
|
+0.25%
|
|
-1.94%
|
+16.46%
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,252
|
598
|
1,110
|
892.4
|
894.2
|
1,020
|
-
|
-
|
Enterprise Value (EV)
1 |
1,167
|
531.1
|
1,051
|
823.5
|
841.1
|
950.3
|
935.4
|
919.5
|
P/E ratio
|
47.4
x
|
23.3
x
|
41.5
x
|
28.8
x
|
28.4
x
|
23.3
x
|
20.8
x
|
18.6
x
|
Yield
|
1.81%
|
4.18%
|
2.05%
|
2.99%
|
3.02%
|
3.52%
|
3.85%
|
4.31%
|
Capitalization / Revenue
|
19.2
x
|
8.4
x
|
13.3
x
|
8.56
x
|
7.53
x
|
6.55
x
|
6.12
x
|
5.64
x
|
EV / Revenue
|
17.9
x
|
7.46
x
|
12.6
x
|
7.9
x
|
7.08
x
|
6.11
x
|
5.61
x
|
5.09
x
|
EV / EBITDA
|
29
x
|
12.3
x
|
21.5
x
|
14.9
x
|
14.3
x
|
12.7
x
|
11.4
x
|
10.1
x
|
EV / FCF
|
34.4
x
|
24.7
x
|
77.1
x
|
21.6
x
|
18.2
x
|
16.4
x
|
16.8
x
|
15.8
x
|
FCF Yield
|
2.91%
|
4.06%
|
1.3%
|
4.63%
|
5.49%
|
6.11%
|
5.96%
|
6.33%
|
Price to Book
|
16.2
x
|
7.58
x
|
13
x
|
9.56
x
|
8.97
x
|
9.05
x
|
8.18
x
|
7.39
x
|
Nbr of stocks (in thousands)
|
62,124
|
62,424
|
62,449
|
62,758
|
62,710
|
62,949
|
-
|
-
|
Reference price
2 |
20.15
|
9.580
|
17.77
|
14.22
|
14.26
|
16.20
|
16.20
|
16.20
|
Announcement Date
|
8/15/19
|
8/25/20
|
8/25/21
|
8/25/22
|
8/24/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
65.21
|
71.17
|
83.32
|
104.3
|
118.7
|
155.6
|
166.6
|
180.7
|
EBITDA
1 |
40.19
|
43.2
|
48.92
|
55.1
|
58.92
|
74.83
|
82.29
|
91.2
|
EBIT
1 |
36.76
|
37.21
|
40.68
|
46.36
|
47.62
|
62.54
|
70.07
|
79.02
|
Operating Margin
|
56.36%
|
52.29%
|
48.83%
|
44.46%
|
40.11%
|
40.19%
|
42.06%
|
43.72%
|
Earnings before Tax (EBT)
1 |
38.22
|
37.42
|
39.05
|
45.24
|
46.64
|
61.61
|
69.68
|
77.49
|
Net income
1 |
26.42
|
25.88
|
26.96
|
31.18
|
31.57
|
43.72
|
49.6
|
55.06
|
Net margin
|
40.51%
|
36.37%
|
32.36%
|
29.9%
|
26.59%
|
28.1%
|
29.77%
|
30.47%
|
EPS
2 |
0.4250
|
0.4110
|
0.4280
|
0.4930
|
0.5020
|
0.6943
|
0.7772
|
0.8731
|
Free Cash Flow
1 |
33.96
|
21.54
|
13.63
|
38.15
|
46.22
|
58.11
|
55.79
|
58.22
|
FCF margin
|
52.08%
|
30.27%
|
16.35%
|
36.6%
|
38.93%
|
37.34%
|
33.49%
|
32.21%
|
FCF Conversion (EBITDA)
|
84.51%
|
49.87%
|
27.85%
|
69.25%
|
78.44%
|
77.65%
|
67.8%
|
63.83%
|
FCF Conversion (Net income)
|
128.55%
|
83.24%
|
50.54%
|
122.38%
|
146.39%
|
132.91%
|
112.49%
|
105.74%
|
Dividend per Share
2 |
0.3650
|
0.4000
|
0.3650
|
0.4250
|
0.4300
|
0.5699
|
0.6229
|
0.6986
|
Announcement Date
|
8/15/19
|
8/25/20
|
8/25/21
|
8/25/22
|
8/24/23
|
-
|
-
|
-
|
Fiscal Period: Juni |
2020 S1
|
2021 S1
|
2021 S2
|
2022 S1
|
2023 S1
|
2023 S2
|
2024 S1
|
---|
Net sales
1 |
37.55
|
40.94
|
42.38
|
52.84
|
62.39
|
54.61
|
73.88
|
EBITDA
1 |
22.87
|
-
|
24.79
|
28.35
|
-
|
28.48
|
35.15
|
EBIT
1 |
20.24
|
-
|
20.6
|
24.05
|
25.18
|
22.44
|
29
|
Operating Margin
|
53.88%
|
-
|
48.62%
|
45.51%
|
40.36%
|
41.09%
|
39.24%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
16.41
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
31.05%
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
0.2600
|
0.2720
|
-
|
-
|
Dividend per Share
2 |
0.1850
|
-
|
0.1850
|
0.2200
|
-
|
0.2000
|
0.2700
|
Announcement Date
|
2/23/20
|
2/22/21
|
8/25/21
|
2/21/22
|
2/23/23
|
8/24/23
|
2/22/24
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
84.6
|
66.9
|
59
|
68.9
|
53.2
|
69.5
|
84.4
|
100
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
34
|
21.5
|
13.6
|
38.2
|
46.2
|
58.1
|
55.8
|
58.2
|
ROE (net income / shareholders' equity)
|
42.4%
|
33.1%
|
34.5%
|
36.1%
|
34.3%
|
40.9%
|
41.3%
|
42.2%
|
ROA (Net income/ Total Assets)
|
32.1%
|
24.5%
|
25.4%
|
26.3%
|
23.1%
|
32.6%
|
35%
|
37.5%
|
Assets
1 |
82.29
|
105.6
|
106.2
|
118.6
|
136.9
|
133.9
|
141.9
|
146.7
|
Book Value Per Share
2 |
1.250
|
1.260
|
1.370
|
1.490
|
1.590
|
1.790
|
1.980
|
2.190
|
Cash Flow per Share
2 |
0.6300
|
0.4500
|
0.5600
|
0.7000
|
0.8600
|
1.020
|
0.9500
|
1.030
|
Capex
1 |
5.18
|
6.7
|
6.5
|
6.04
|
8.42
|
7.99
|
7.85
|
8.38
|
Capex / Sales
|
7.94%
|
9.41%
|
7.81%
|
5.79%
|
7.09%
|
5.14%
|
4.71%
|
4.64%
|
Announcement Date
|
8/15/19
|
8/25/20
|
8/25/21
|
8/25/22
|
8/24/23
|
-
|
-
|
-
|
Last Close Price
16.2
AUD Average target price
17.06
AUD Spread / Average Target +5.31% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.46% | 677M | | +6.89% | 33.66B | | -6.17% | 22.11B | | -14.29% | 20.96B | | -18.42% | 19.29B | | +10.07% | 18.88B | | -4.03% | 9.52B | | -24.15% | 7.7B | | +0.62% | 7.2B | | +40.26% | 6.76B |
Other Casinos & Gaming
|