|
Fiscal Period: June
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Capitalization1 |
11 622 | 12 743 | 13 132 | 10 501 | 13 297 | 12 579 | - | - |
Enterprise Value (EV)1 |
21 172 | 22 630 | 22 915 | 19 992 | 23 319 | 22 676 | 22 538 | 22 375 |
P/E ratio |
42,3x | 44,3x | 41,4x | 2 967x | 51,0x | 38,6x | 34,6x | 30,1x |
Yield |
4,57% | 4,35% | 4,49% | 5,73% | 4,70% | 5,17% | 5,46% | 5,66% |
Capitalization / Revenue |
4,87x | 5,20x | 5,07x | 4,03x | 4,87x | 4,52x | 4,26x | 4,16x |
EV / Revenue |
8,87x | 9,23x | 8,85x | 7,67x | 8,53x | 8,14x | 7,64x | 7,40x |
EV / EBITDA |
13,9x | 14,4x | 13,9x | 12,2x | 13,8x | 13,0x | 12,2x | 11,5x |
Enterprise Value (EV) / FCF |
135x | 52,5x | 34,3x | 32,3x | -318x | 41,4x | 26,3x | 25,4x |
FCF Yield |
0,74% | 1,90% | 2,92% | 3,10% | -0,31% | 2,41% | 3,81% | 3,93% |
Price to Book |
2,82x | 3,54x | 4,07x | 3,54x | 5,06x | 6,12x | 7,16x | 8,46x |
Nbr of stocks (in thousands) |
1 179 894 | 1 179 894 | 1 179 894 | 1 179 894 | 1 179 894 | 1 180 024 | - | - |
Reference price (AUD) |
9,85 | 10,8 | 11,1 | 8,90 | 11,3 | 10,7 | 10,7 | 10,7 |
Announcement Date |
08/21/2018 | 08/20/2019 | 08/25/2020 | 08/24/2021 | 08/23/2022 | - | - | - |
1 AUD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: June
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Net sales1 |
2 387 | 2 452 | 2 591 | 2 605 | 2 732 | 2 786 | 2 951 | 3 025 |
EBITDA1 |
1 519 | 1 574 | 1 654 | 1 633 | 1 692 | 1 747 | 1 854 | 1 939 |
Operating profit (EBIT)1 |
940 | 962 | 1 002 | 969 | 957 | 991 | 1 082 | 1 155 |
Operating Margin |
39,4% | 39,2% | 38,7% | 37,2% | 35,0% | 35,6% | 36,7% | 38,2% |
Pre-Tax Profit (EBT)1 |
430 | 465 | 505 | 66,6 | 440 | 506 | 592 | 668 |
Net income1 |
265 | 288 | 317 | 3,70 | 260 | 297 | 366 | 413 |
Net margin |
11,1% | 11,7% | 12,2% | 0,14% | 9,50% | 10,7% | 12,4% | 13,6% |
EPS2 |
0,23 | 0,24 | 0,27 | 0,00 | 0,22 | 0,28 | 0,31 | 0,35 |
Free Cash Flow1 |
157 | 431 | 669 | 619 | -73,4 | 547 | 858 | 880 |
FCF margin |
6,56% | 17,6% | 25,8% | 23,8% | -2,69% | 19,7% | 29,1% | 29,1% |
FCF Conversion |
10,3% | 27,4% | 40,4% | 37,9% | -4,34% | 31,3% | 46,3% | 45,4% |
Dividend per Share2 |
0,45 | 0,47 | 0,50 | 0,51 | 0,53 | 0,55 | 0,58 | 0,60 |
Announcement Date |
08/21/2018 | 08/20/2019 | 08/25/2020 | 08/24/2021 | 08/23/2022 | - | - | - |
1 AUD in Million 2 AUD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: June
|
2018 S2 |
2019 S1 |
2019 S2 |
2020 S1 |
2020 S2 |
2021 S1 |
2021 S2 |
2022 S2 |
2023 S1 |
2023 S2 |
Net sales1 |
1 198 | 1 237 | 1 215 | 1 314 | 1 277 | 1 295 | 1 310 | 1 348 | 1 408 | 1 367 |
EBITDA1 |
763 | 788 | 786 | 842 | 812 | 823 | 810 | 832 | 863 | 868 |
Operating profit (EBIT)1 |
474 | - | - | 523 | - | 491 | 477 | 401 | 497 | 454 |
Operating Margin |
39,5% | - | - | 39,8% | - | 38,0% | 36,4% | 29,7% | 35,3% | 33,2% |
Pre-Tax Profit (EBT) |
226 | - | - | - | - | - | - | 185 | - | 209 |
Net income1 |
141 | 157 | - | 175 | - | -11,7 | - | 104 | 132 | 112 |
Net margin |
11,8% | 12,7% | - | 13,3% | - | -0,90% | - | 7,72% | 9,38% | 8,19% |
EPS |
0,12 | 0,13 | - | - | - | - | - | 0,09 | - | 0,10 |
Dividend per Share2 |
0,24 | 0,22 | 0,26 | 0,23 | - | 0,24 | 0,27 | 0,28 | 0,26 | 0,29 |
Announcement Date |
08/21/2018 | 02/19/2019 | 08/20/2019 | 02/17/2020 | 08/25/2020 | 02/22/2021 | 08/24/2021 | 08/23/2022 | - | - |
1 AUD in Million 2 AUD |
|
|
|
Fiscal Period: June
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Net Debt1 |
9 550 | 9 887 | 9 782 | 9 491 | 10 021 | 10 097 | 9 959 | 9 796 |
Net Cash position1 |
- | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
6,29x | 6,28x | 5,91x | 5,81x | 5,92x | 5,78x | 5,37x | 5,05x |
Free Cash Flow1 |
157 | 431 | 669 | 619 | -73,4 | 547 | 858 | 880 |
ROE (Net Profit / Equities) |
6,54% | 7,46% | 9,29% | 9,11% | 9,31% | 14,9% | 21,0% | 27,8% |
Shareholders' equity1 |
4 052 | 3 863 | 3 412 | 40,6 | 2 790 | 1 996 | 1 748 | 1 482 |
ROA (Net Profit / Asset) |
1,75% | 1,88% | 2,02% | 1,83% | 1,57% | 2,86% | 3,34% | 3,61% |
Assets1 |
15 134 | 15 330 | 15 721 | 202 | 16 542 | 10 362 | 10 957 | 11 438 |
Book Value Per Share2 |
3,50 | 3,05 | 2,73 | 2,52 | 2,23 | 1,74 | 1,49 | 1,26 |
Cash Flow per Share2 |
0,91 | 0,86 | 0,93 | 0,89 | 1,01 | 1,03 | 1,12 | 1,16 |
Capex1 |
875 | 581 | 427 | 422 | 661 | 707 | 540 | 470 |
Capex / Sales |
36,7% | 23,7% | 16,5% | 16,2% | 24,2% | 25,4% | 18,3% | 15,5% |
Announcement Date |
08/21/2018 | 08/20/2019 | 08/25/2020 | 08/24/2021 | 08/23/2022 | - | - | - |
1 AUD in Million 2 AUD |
|
| |
|
Capitalization (AUD) |
12 579 057 161 |
Capitalization (USD) |
8 899 226 856 |
Net sales (AUD) |
2 732 378 000 |
Net sales (USD) |
1 933 058 366 |
Number of employees |
2 000 |
Sales / Employee (AUD) |
1 366 189 |
Sales / Employee (USD) |
966 529 |
Free-Float |
99,7% |
Free-Float capitalization (AUD) |
12 541 041 163 |
Free-Float capitalization (USD) |
8 872 331 916 |
Avg. Exchange 20 sessions (AUD) |
16 307 053 |
Avg. Exchange 20 sessions (USD) |
11 536 649 |
Average Daily Capital Traded |
0,13% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|