|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Capitalization1 |
6 169 | 5 930 | 8 007 | 9 434 | 9 434 | - |
| Entreprise Value (EV)1 |
7 546 | 7 394 | 9 420 | 10 725 | 10 663 | 10 564 |
| P/E ratio |
14,2x | 21,3x | 21,4x | 39,5x | 24,9x | 21,5x |
| Yield |
5,52% | 5,74% | 4,25% | 2,18% | 3,32% | 3,81% |
| Capitalization / Revenue |
1,24x | 1,23x | 1,57x | 1,97x | 1,88x | 1,78x |
| EV / Revenue |
1,51x | 1,54x | 1,84x | 2,24x | 2,12x | 2,00x |
| EV / EBITDA |
8,02x | 8,28x | 9,54x | 12,2x | 11,1x | 10,3x |
| Price to Book |
3,98x | 3,84x | 5,13x | 6,06x | 5,69x | 5,38x |
| Nbr of stocks (in thousands) |
724 952 | 724 000 | 724 000 | 724 000 | 724 000 | - |
| Reference price (AUD) |
8,51 | 8,19 | 11,1 | 13,0 | 13,0 | 13,0 |
| Last update |
02/20/2018 | 02/20/2019 | 02/19/2020 | 01/22/2021 | 01/22/2021 | 01/22/2021 |
|
1 AUD in Million Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net sales1 |
4 989 | 4 802 | 5 112 | 4 779 | 5 019 | 5 295 |
| EBITDA1 |
941 | 893 | 987 | 879 | 958 | 1 028 |
| Operating profit (EBIT)1 |
679 | 635 | 639 | 551 | 622 | 690 |
| Operating Margin |
13,6% | 13,2% | 12,5% | 11,5% | 12,4% | 13,0% |
| Pre-Tax Profit (EBT)1 |
610 | 559 | 533 | 465 | 566 | 636 |
| Net income1 |
445 | 279 | 374 | 238 | 378 | 440 |
| Net margin |
8,92% | 5,81% | 7,32% | 4,98% | 7,53% | 8,30% |
| EPS2 |
0,60 | 0,39 | 0,52 | 0,33 | 0,52 | 0,61 |
| Dividend per Share2 |
0,47 | 0,47 | 0,47 | 0,28 | 0,43 | 0,50 |
| Last update |
02/20/2018 | 02/20/2019 | 02/19/2020 | 01/22/2021 | 01/22/2021 | 01/22/2021 |
|
1 AUD in Million 2 AUD Estimates
|
|
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net Debt1 |
1 377 | 1 465 | 1 413 | 1 291 | 1 229 | 1 131 |
| Net Cash position1 |
- | - | - | - | - | - |
| Leverage (Debt / EBITDA) |
1,46x | 1,64x | 1,43x | 1,47x | 1,28x | 1,10x |
| Free Cash Flow1 |
296 | 316 | 394 | 551 | 350 | 492 |
| ROE (Net Profit / Equities) |
23,9% | 25,1% | 25,4% | 21,2% | 25,4% | 26,5% |
| Shareholders' equity1 |
1 860 | 1 111 | 1 476 | 1 121 | 1 491 | 1 661 |
| ROA (Net Profit / Asset) |
6,64% | 6,35% | 6,18% | 6,05% | 7,22% | 7,83% |
| Assets1 |
6 703 | 4 393 | 6 060 | 3 936 | 5 234 | 5 614 |
| Book Value Per Share2 |
2,14 | 2,13 | 2,16 | 2,15 | 2,29 | 2,42 |
| Cash Flow per Share2 |
0,79 | 0,86 | 0,92 | 0,99 | 0,84 | 0,96 |
| Capex1 |
294 | 339 | 234 | 211 | 277 | 288 |
| Capex / Sales |
5,89% | 7,07% | 4,57% | 4,41% | 5,51% | 5,43% |
| Last update |
02/20/2018 | 02/20/2019 | 02/19/2020 | 01/22/2021 | 01/22/2021 | 01/22/2021 |
|
1 AUD in Million 2 AUD 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 |
Capitalization (AUD) 9 433 716 077 Capitalization (USD) 7 279 663 614 Net sales (AUD) 5 112 100 000 Net sales (USD) 3 940 917 890 Number of employees 12 000 Sales / Employee (AUD) 426 008 Sales / Employee (USD) 328 410 Free-Float capitalization (AUD) 6 469 809 041 Free-Float capitalization (USD) 4 992 521 831 Avg. Exchange 20 sessions (AUD) 30 047 884 Avg. Exchange 20 sessions (USD) 23 163 913 Average Daily Capital Traded 0,32%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|
Canada
Deutschland
España
France
Italia
Schweiz (DE)
United Kingdom
Report
