|
Fiscal Period: June
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
1 142 | 1 371 | 1 022 | 954 | 1 782 | 1 465 | - | - |
Enterprise Value (EV)1 |
882 | 1 617 | 1 310 | 1 191 | 2 192 | 1 854 | 1 802 | 1 755 |
P/E ratio |
7,17x | 47,5x | 83,9x | 44,9x | 21,7x | 32,5x | 19,2x | 16,5x |
Yield |
1,54% | 1,48% | 2,30% | 2,25% | 1,70% | 2,24% | 2,89% | 3,27% |
Capitalization / Revenue |
0,93x | 0,95x | 0,72x | 0,64x | 0,86x | 0,49x | 0,46x | 0,45x |
EV / Revenue |
0,72x | 1,12x | 0,92x | 0,80x | 1,06x | 0,62x | 0,57x | 0,54x |
EV / EBITDA |
12,5x | 14,7x | 11,4x | 11,6x | 15,5x | 9,97x | 7,89x | 7,09x |
Price to Book |
1,99x | 2,17x | 1,24x | 1,17x | 1,41x | 1,15x | 1,12x | 1,09x |
Nbr of stocks (in thousands) |
175 493 | 185 055 | 213 734 | 214 437 | 302 627 | 303 283 | - | - |
Reference price (AUD) |
6,51 | 7,41 | 4,78 | 4,45 | 5,89 | 4,83 | 4,83 | 4,83 |
Announcement Date |
08/22/2017 | 08/28/2018 | 08/28/2019 | 08/26/2020 | 08/26/2021 | - | - | - |
1 AUD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: June
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
1 227 | 1 438 | 1 420 | 1 493 | 2 073 | 3 009 | 3 153 | 3 270 |
EBITDA1 |
70,6 | 110 | 115 | 103 | 142 | 186 | 228 | 247 |
Operating profit (EBIT)1 |
45,9 | 78,9 | 75,0 | 57,2 | 68,8 | 75,1 | 119 | 136 |
Operating Margin |
3,75% | 5,48% | 5,28% | 3,83% | 3,32% | 2,50% | 3,78% | 4,16% |
Pre-Tax Profit (EBT)1 |
- | - | 18,9 | 31,0 | 97,4 | 58,4 | 105 | 121 |
Net income1 |
139 | 28,8 | 11,8 | 21,3 | 72,2 | 44,4 | 76,5 | 89,5 |
Net margin |
11,3% | 2,00% | 0,83% | 1,42% | 3,48% | 1,47% | 2,43% | 2,74% |
EPS2 |
0,91 | 0,16 | 0,06 | 0,10 | 0,27 | 0,15 | 0,25 | 0,29 |
Dividend per Share2 |
0,10 | 0,11 | 0,11 | 0,10 | 0,10 | 0,11 | 0,14 | 0,16 |
Announcement Date |
08/22/2017 | 08/28/2018 | 08/28/2019 | 08/26/2020 | 08/26/2021 | - | - | - |
1 AUD in Million 2 AUD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: June
|
2018 S1 |
2018 S2 |
2019 S1 |
2019 S2 |
2020 S1 |
2020 S2 |
2021 S1 |
2021 S2 |
2022 S1 |
2022 S2 |
2023 S1 |
2023 S2 |
2024 S1 |
Net sales1 |
705 | 733 | 649 | 771 | 741 | 752 | 708 | 1 366 | 1 507 | 1 488 | 1 817 | 995 | 1 846 |
EBITDA1 |
70,1 | 39,6 | 57,9 | 57,5 | 48,5 | 54,5 | - | 68,7 | 97,2 | 78,8 | - | - | - |
Operating profit (EBIT)1 |
56,5 | 22,4 | 38,5 | 36,5 | 26,9 | 30,3 | 48,0 | 20,8 | 42,5 | 30,3 | 88,4 | 26,3 | 99,7 |
Operating Margin |
8,00% | 3,06% | 5,92% | 4,74% | 3,63% | 4,03% | 6,78% | 1,52% | 2,82% | 2,04% | 4,86% | 2,65% | 5,40% |
Pre-Tax Profit (EBT)1 |
34,2 | 16,7 | 8,52 | - | 11,7 | - | - | 61,6 | - | 18,4 | - | - | - |
Net income |
20,6 | 8,21 | 4,99 | 6,81 | 8,50 | - | - | 50,5 | - | - | - | - | - |
Net margin |
2,92% | 1,12% | 0,77% | 0,88% | 1,15% | - | - | 3,70% | - | - | - | - | - |
EPS |
- | - | - | - | - | - | - | - | - | - | - | - | - |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
02/27/2018 | 08/28/2018 | 02/26/2019 | 08/28/2019 | 03/01/2020 | 08/26/2020 | 02/23/2021 | 08/26/2021 | 02/23/2022 | - | - | - | - |
1 AUD in Million |
|
|
|
Fiscal Period: June
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
- | 245 | 288 | 236 | 409 | 389 | 337 | 290 |
Net Cash position1 |
260 | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
-3,68x | 2,24x | 2,50x | 2,30x | 2,89x | 2,09x | 1,48x | 1,17x |
Free Cash Flow1 |
17,9 | 12,0 | 37,9 | 95,0 | 79,2 | 22,7 | 94,9 | 113 |
ROE (Net Profit / Equities) |
6,74% | 7,31% | 5,25% | 3,91% | 3,82% | 3,84% | 5,87% | 6,62% |
Shareholders' equity1 |
2 060 | 394 | 225 | 543 | 1 891 | 1 156 | 1 303 | 1 352 |
ROA (Net Profit / Asset) |
3,69% | 3,87% | 2,83% | 2,18% | 2,03% | 2,07% | 3,07% | 3,39% |
Assets1 |
3 758 | 743 | 417 | 975 | 3 564 | 2 140 | 2 491 | 2 638 |
Book Value Per Share2 |
3,26 | 3,42 | 3,86 | 3,80 | 4,17 | 4,19 | 4,31 | 4,44 |
Cash Flow per Share2 |
0,37 | 0,32 | 0,48 | 0,64 | 0,42 | 0,31 | 0,55 | 0,60 |
Capex1 |
26,6 | 27,0 | 62,3 | 56,8 | 32,2 | 85,2 | 87,1 | 88,2 |
Capex / Sales |
2,17% | 1,88% | 4,39% | 3,81% | 1,55% | 2,83% | 2,76% | 2,70% |
Announcement Date |
08/22/2017 | 08/28/2018 | 08/28/2019 | 08/26/2020 | 08/26/2021 | - | - | - |
1 AUD in Million 2 AUD |
|
| |
|
Capitalization (AUD) |
1 464 858 966 |
Capitalization (USD) |
1 023 804 142 |
Net sales (AUD) |
2 073 400 000 |
Net sales (USD) |
1 449 119 374 |
Number of employees |
1 800 |
Sales / Employee (AUD) |
1 151 889 |
Sales / Employee (USD) |
805 066 |
Free-Float |
88,3% |
Free-Float capitalization (AUD) |
1 294 045 402 |
Free-Float capitalization (USD) |
904 420 885 |
Avg. Exchange 20 sessions (AUD) |
3 381 711 |
Avg. Exchange 20 sessions (USD) |
2 363 511 |
Average Daily Capital Traded |
0,23% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|