|
|
|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
| Capitalization1 |
5 930 | 8 007 | 9 361 | 9 629 | - | - |
| Entreprise Value (EV)1 |
7 394 | 9 420 | 10 885 | 9 629 | 10 684 | 10 627 |
| P/E ratio |
21,3x | 21,4x | 52,1x | - | - | 20,9x |
| Yield |
5,74% | 4,25% | 2,09% | - | 3,82% | 3,98% |
| Capitalization / Revenue |
1 234 810x | 1 566 369x | 1 949 990x | - | 1 849 323x | 1 767 924x |
| EV / Revenue |
1 234 810x | 1 566 370x | 1 949 990x | - | 1 849 323x | 1 767 924x |
| EV / EBITDA |
6,64x | 8,11x | 10,4x | 10,2x | 9,50x | 9,20x |
| Price to Book |
3,84x | 5,13x | 7,15x | - | - | - |
| Nbr of stocks (in thousands) |
724 000 | 724 000 | 724 000 | 724 000 | - | - |
| Reference price () |
8,19 | 11,1 | 12,9 | 13,3 | 13,3 | 13,3 |
| Last update |
02/20/2019 | 02/19/2020 | 02/17/2021 | - | - | - |
|
1 AUD in Million Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
| Net sales |
4 802 | 5 112 | 4 801 | - | 5 207 | 5 447 |
| EBITDA1 |
893 | 987 | 899 | 946 | 1 014 | 1 046 |
| Operating profit (EBIT) |
635 | 639 | 551 | - | 690 | 724 |
| Operating Margin |
13,2% | 12,5% | 11,5% | - | 13,3% | 13,3% |
| Pre-Tax Profit (EBT) |
559 | 533 | 218 | - | 626 | 674 |
| Net income |
279 | 374 | 180 | - | 433 | 461 |
| Net margin |
5,81% | 7,32% | 3,75% | - | 8,32% | 8,47% |
| EPS |
0,39 | 0,52 | 0,25 | - | - | 0,64 |
| Dividend per Share |
0,47 | 0,47 | 0,27 | - | 0,51 | 0,53 |
| Last update |
02/20/2019 | 02/19/2020 | 02/17/2021 | - | 05/15/2021 | 05/15/2021 |
|
1 AUD in Million Estimates
|
|
|
|
|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
| Net Debt |
1 465 | 1 413 | 1 524 | - | 1 055 | 998 |
| Net Cash position |
- | - | - | - | - | - |
| Leverage (Debt / EBITDA) |
1,64x | 1,43x | 1,70x | - | 1,04x | 0,95x |
| Free Cash Flow |
316 | 394 | 631 | - | - | - |
| ROE (Net Profit / Equities) |
25,1% | 25,4% | 23,7% | - | - | - |
| Shareholders' equity |
1 111 | 1 476 | 759 | - | - | - |
| ROA (Net Profit / Asset) |
6,35% | 6,18% | 5,36% | - | - | - |
| Assets |
4 393 | 6 060 | 3 358 | - | - | - |
| Book Value Per Share |
2,13 | 2,16 | 1,81 | - | - | - |
| Cash Flow per Share |
0,86 | 0,92 | 1,16 | - | - | - |
| Capex |
339 | 234 | 209 | - | 283 | 286 |
| Capex / Sales |
7,07% | 4,57% | 4,35% | - | 5,44% | 5,25% |
| Last update |
02/20/2019 | 02/19/2020 | 02/17/2021 | - | 05/15/2021 | 05/15/2021 |
|
Estimates
|
|
|
|
|
|
Financial data source
© 2021 S&P Global Market Intelligence
|
|
|
Coca Cola Amatil : Cola's European partner makes $6.6 billion play for Australia bottler |
|
English (UK)
English (Canada)
Deutsch (Deutschland)
Deutsch (Schweiz)
Español
Français (France)
Italiano
Nederlands (Nederland)
Nederlands (België)
Report
