End-of-day quote
New Zealand S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
2.24
NZD
|
0.00%
|
|
+1.13%
|
-1.75%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,240
|
2,973
|
3,144
|
3,298
|
3,003
|
3,447
|
-
|
-
|
Enterprise Value (EV)
1 |
2,822
|
3,587
|
3,871
|
4,380
|
4,256
|
4,840
|
4,625
|
4,612
|
P/E ratio
|
7.01
x
|
11
x
|
4.98
x
|
4.41
x
|
-22.2
x
|
-8.51
x
|
1,067
x
|
9.31
x
|
Yield
|
3.84%
|
3.1%
|
2.35%
|
2.33%
|
2.76%
|
2.77%
|
2.9%
|
2.96%
|
Capitalization / Revenue
|
17.7
x
|
20.5
x
|
20.6
x
|
21
x
|
17
x
|
17
x
|
15.6
x
|
15.4
x
|
EV / Revenue
|
22.3
x
|
24.7
x
|
25.3
x
|
27.9
x
|
24
x
|
23.8
x
|
21
x
|
20.7
x
|
EV / EBITDA
|
21.5
x
|
26.1
x
|
26.4
x
|
29.7
x
|
25.6
x
|
28.6
x
|
22.6
x
|
23.1
x
|
EV / FCF
|
38.6
x
|
-
|
-
|
-19.6
x
|
-
|
-68.3
x
|
8.01
x
|
10.9
x
|
FCF Yield
|
2.59%
|
-
|
-
|
-5.09%
|
-
|
-1.46%
|
12.5%
|
9.16%
|
Price to Book
|
1.09
x
|
1.24
x
|
1.06
x
|
0.9
x
|
0.87
x
|
1.09
x
|
1.08
x
|
1.01
x
|
Nbr of stocks (in thousands)
|
1,294,901
|
1,385,791
|
1,391,228
|
1,397,303
|
1,403,255
|
1,538,769
|
-
|
-
|
Reference price
2 |
1.730
|
2.145
|
2.260
|
2.360
|
2.140
|
2.240
|
2.240
|
2.240
|
Announcement Date
|
5/14/19
|
5/28/20
|
5/13/21
|
5/18/22
|
5/17/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
126.8
|
145.3
|
153
|
157.1
|
177
|
203.2
|
220.6
|
223.3
|
EBITDA
1 |
131.1
|
137.5
|
146.4
|
147.6
|
166.1
|
169
|
204.5
|
199.5
|
EBIT
1 |
126.2
|
131.6
|
137.2
|
138
|
156
|
181
|
207.1
|
213.9
|
Operating Margin
|
99.53%
|
90.57%
|
89.67%
|
87.84%
|
88.14%
|
89.04%
|
93.85%
|
95.8%
|
Earnings before Tax (EBT)
1 |
334.8
|
284.4
|
-
|
763.8
|
-
|
-633
|
179
|
343
|
Net income
1 |
319.5
|
261.9
|
631.7
|
748.6
|
-135.4
|
-471.2
|
87.97
|
307.5
|
Net margin
|
251.97%
|
180.25%
|
412.88%
|
476.51%
|
-76.5%
|
-231.84%
|
39.87%
|
137.73%
|
EPS
2 |
0.2468
|
0.1948
|
0.4541
|
0.5357
|
-0.0965
|
-0.2632
|
0.002100
|
0.2405
|
Free Cash Flow
1 |
73.08
|
-
|
-
|
-223
|
-
|
-70.9
|
577.6
|
422.3
|
FCF margin
|
57.64%
|
-
|
-
|
-141.95%
|
-
|
-34.89%
|
261.81%
|
189.12%
|
FCF Conversion (EBITDA)
|
55.75%
|
-
|
-
|
-
|
-
|
-
|
282.44%
|
211.68%
|
FCF Conversion (Net income)
|
22.87%
|
-
|
-
|
-
|
-
|
-
|
656.59%
|
137.31%
|
Dividend per Share
2 |
0.0665
|
0.0665
|
0.0530
|
0.0550
|
0.0590
|
0.0620
|
0.0650
|
0.0664
|
Announcement Date
|
5/14/19
|
5/28/20
|
5/13/21
|
5/18/22
|
5/17/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
582
|
615
|
727
|
1,082
|
1,253
|
1,394
|
1,178
|
1,165
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.439
x
|
4.469
x
|
4.967
x
|
7.331
x
|
7.544
x
|
8.246
x
|
5.761
x
|
5.841
x
|
Free Cash Flow
1 |
73.1
|
-
|
-
|
-223
|
-
|
-70.9
|
578
|
422
|
ROE (net income / shareholders' equity)
|
5.18%
|
4.07%
|
3.55%
|
3%
|
3.13%
|
3.86%
|
4.35%
|
4.34%
|
ROA (Net income/ Total Assets)
|
3.66%
|
-
|
2.73%
|
17.3%
|
2.3%
|
-
|
-
|
-
|
Assets
1 |
8,734
|
-
|
23,175
|
4,323
|
-5,892
|
-
|
-
|
-
|
Book Value Per Share
2 |
1.580
|
1.730
|
2.130
|
2.620
|
2.450
|
2.060
|
2.070
|
2.210
|
Cash Flow per Share
2 |
0.0600
|
0.0600
|
0.0600
|
0.0700
|
0.0700
|
0.1000
|
0.1000
|
0.1100
|
Capex
1 |
144
|
125
|
74.3
|
73
|
188
|
167
|
100
|
83.5
|
Capex / Sales
|
113.72%
|
86.17%
|
48.56%
|
46.47%
|
105.93%
|
82.17%
|
45.47%
|
37.38%
|
Announcement Date
|
5/14/19
|
5/28/20
|
5/13/21
|
5/18/22
|
5/17/23
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
2.24
NZD Average target price
2.152
NZD Spread / Average Target -3.91% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.75% | 2.04B | | -21.94% | 96.34B | | +21.78% | 38.16B | | -22.99% | 9.39B | | -15.05% | 7.49B | | -26.53% | 6.32B | | -12.18% | 6.27B | | -12.66% | 6.09B | | -13.12% | 5.8B | | -13.63% | 5.22B |
Industrial REITs
|