End-of-day quote
Australian S.E.
|
5-day change
|
1st Jan Change
|
- AUD
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: Junio |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,618
|
2,093
|
2,984
|
3,087
|
2,899
|
2,473
|
-
|
-
|
Enterprise Value (EV)
1 |
2,137
|
2,885
|
4,242
|
4,902
|
4,820
|
4,313
|
4,433
|
4,454
|
P/E ratio
|
18.9
x
|
15
x
|
4.18
x
|
3.18
x
|
-15.3
x
|
12
x
|
12.7
x
|
10.9
x
|
Yield
|
5.37%
|
6.61%
|
6.15%
|
7.14%
|
6.98%
|
7.61%
|
7.77%
|
7.39%
|
Capitalization / Revenue
|
14.9
x
|
12
x
|
13.5
x
|
10.5
x
|
8.93
x
|
7.04
x
|
7.11
x
|
6.91
x
|
EV / Revenue
|
19.7
x
|
16.6
x
|
19.1
x
|
16.7
x
|
14.9
x
|
12.3
x
|
12.8
x
|
12.4
x
|
EV / EBITDA
|
21.7
x
|
18
x
|
21.2
x
|
18.7
x
|
16.7
x
|
14.5
x
|
14.9
x
|
14.5
x
|
EV / FCF
|
-
|
-
|
-4.55
x
|
-23.3
x
|
42.3
x
|
25.5
x
|
25.3
x
|
26.2
x
|
FCF Yield
|
-
|
-
|
-22%
|
-4.29%
|
2.36%
|
3.92%
|
3.96%
|
3.81%
|
Price to Book
|
1.22
x
|
0.96
x
|
0.91
x
|
0.69
x
|
0.71
x
|
0.67
x
|
0.65
x
|
0.63
x
|
Nbr of stocks (in thousands)
|
322,986
|
489,112
|
628,216
|
722,955
|
722,955
|
722,955
|
-
|
-
|
Reference price
2 |
5.010
|
4.280
|
4.750
|
4.270
|
4.010
|
3.420
|
3.420
|
3.420
|
Announcement Date
|
8/11/19
|
8/6/20
|
8/8/21
|
8/8/22
|
8/7/23
|
-
|
-
|
-
|
Fiscal Period: Junio |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
108.3
|
173.7
|
221.7
|
293.5
|
324.6
|
351.1
|
347.7
|
358.1
|
EBITDA
1 |
98.52
|
160
|
199.8
|
262
|
287.9
|
297.3
|
298.2
|
307.6
|
EBIT
1 |
98.52
|
160
|
199.8
|
262
|
287.9
|
294
|
293.7
|
302.8
|
Operating Margin
|
91%
|
92.08%
|
90.12%
|
89.28%
|
88.7%
|
83.73%
|
84.47%
|
84.56%
|
Earnings before Tax (EBT)
1 |
-
|
122.4
|
618.3
|
911.9
|
-189
|
202.8
|
193.2
|
185
|
Net income
1 |
69.6
|
122.4
|
618.3
|
911.9
|
-189
|
49.5
|
195.2
|
219.7
|
Net margin
|
64.29%
|
70.46%
|
278.94%
|
310.7%
|
-58.23%
|
14.1%
|
56.13%
|
61.36%
|
EPS
2 |
0.2644
|
0.2847
|
1.136
|
1.342
|
-0.2614
|
0.2856
|
0.2697
|
0.3126
|
Free Cash Flow
1 |
-
|
-
|
-932.2
|
-210.4
|
113.9
|
168.8
|
175.4
|
169.8
|
FCF margin
|
-
|
-
|
-420.56%
|
-71.7%
|
35.09%
|
48.09%
|
50.45%
|
47.41%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
39.56%
|
56.8%
|
58.83%
|
55.19%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
341.14%
|
89.88%
|
77.26%
|
Dividend per Share
2 |
0.2690
|
0.2830
|
0.2920
|
0.3050
|
0.2800
|
0.2604
|
0.2657
|
0.2528
|
Announcement Date
|
8/11/19
|
8/6/20
|
8/8/21
|
8/8/22
|
8/7/23
|
-
|
-
|
-
|
Fiscal Period: Junio |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
|
74.86
|
98.87
|
104.4
|
301.8
|
-
|
-
|
160.9
|
163.6
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
52.19
|
-
|
-
|
-
|
589.6
|
-
|
141
|
-
|
-258.4
|
-
|
-
|
-
|
Net margin
|
69.72%
|
-
|
-
|
-
|
-
|
-
|
87.64%
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.1399
|
-
|
-
|
-
|
0.9232
|
-
|
0.1951
|
-
|
-0.3574
|
-
|
0.1340
|
0.1350
|
Dividend per Share
1 |
0.1400
|
0.1430
|
0.1450
|
0.1470
|
0.1524
|
0.1526
|
0.1400
|
0.1400
|
0.1300
|
0.1300
|
0.1300
|
-
|
Announcement Date
|
2/9/20
|
8/6/20
|
2/7/21
|
8/8/21
|
2/7/22
|
8/8/22
|
2/8/23
|
8/7/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: Junio |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
519
|
791
|
1,258
|
1,815
|
1,921
|
1,840
|
1,961
|
1,982
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.264
x
|
4.948
x
|
6.298
x
|
6.927
x
|
6.673
x
|
6.19
x
|
6.576
x
|
6.442
x
|
Free Cash Flow
1 |
-
|
-
|
-932
|
-210
|
114
|
169
|
175
|
170
|
ROE (net income / shareholders' equity)
|
6.15%
|
6.95%
|
5.82%
|
5.36%
|
4.54%
|
4.83%
|
5.08%
|
4.85%
|
ROA (Net income/ Total Assets)
|
4.22%
|
4.88%
|
4.09%
|
3.71%
|
3.19%
|
3.71%
|
3.79%
|
3.45%
|
Assets
1 |
1,651
|
2,507
|
15,115
|
24,581
|
-5,921
|
1,333
|
5,144
|
6,364
|
Book Value Per Share
2 |
4.090
|
4.470
|
5.220
|
6.170
|
5.630
|
5.080
|
5.240
|
5.470
|
Cash Flow per Share
2 |
0.2200
|
0.2600
|
0.3000
|
0.2800
|
0.2500
|
0.2600
|
0.2600
|
0.2500
|
Capex
1 |
-
|
-
|
-
|
398
|
65.3
|
15.7
|
16.9
|
21.9
|
Capex / Sales
|
-
|
-
|
-
|
135.65%
|
20.13%
|
4.48%
|
4.85%
|
6.11%
|
Announcement Date
|
8/11/19
|
8/6/20
|
8/8/21
|
8/8/22
|
8/7/23
|
-
|
-
|
-
|
Last Close Price
3.42
AUD Average target price
3.887
AUD Spread / Average Target +13.65% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.52% | 46.24B | | -8.76% | 20.23B | | +8.46% | 10.83B | | -5.34% | 9.76B | | -2.00% | 8.38B | | -16.50% | 8.29B | | +3.00% | 7.88B | | -6.57% | 5.42B | | +4.57% | 5.4B |
Other Commercial REITs
|