|
Fiscal Period: July
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Capitalization1 |
694 | 482 | 808 | 943 | - | - |
Entreprise Value (EV)1 |
725 | 501 | 818 | 1 293 | 1 290 | 1 284 |
P/E ratio |
13,0x | 8,42x | 71,3x | 16,9x | 11,8x | 10,5x |
Yield |
4,87% | 7,51% | - | 3,71% | 6,05% | 7,06% |
Capitalization / Revenue |
1,40x | 0,88x | 1,01x | 0,99x | 0,89x | 0,85x |
EV / Revenue |
1,46x | 0,92x | 1,02x | 1,35x | 1,22x | 1,15x |
EV / EBITDA |
8,08x | 5,09x | 9,80x | 5,98x | 5,17x | 4,63x |
Price to Book |
1,65x | 1,09x | - | 1,13x | 1,09x | 1,06x |
Nbr of stocks (in thousands) |
225 315 | 226 189 | 709 001 | 709 001 | - | - |
Reference price (NZD) |
3,08 | 2,13 | 1,14 | 1,33 | 1,33 | 1,33 |
Last update |
09/17/2018 | 09/17/2019 | 09/22/2020 | 11/25/2020 | 11/25/2020 | 11/25/2020 |
1 NZD in Million Estimates
|
|
Income Statement Evolution | |
|
|
Annual Income Statement Data |
|
Fiscal Period: July
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Net sales1 |
497 | 546 | 802 | 955 | 1 059 | 1 113 |
EBITDA1 |
89,8 | 98,5 | 83,4 | 216 | 250 | 277 |
Operating profit (EBIT)1 |
74,6 | 83,2 | 56,2 | 93,2 | 122 | 146 |
Operating Margin |
15,0% | 15,2% | 7,01% | 9,75% | 11,5% | 13,1% |
Pre-Tax Profit (EBT)1 |
73,6 | 81,4 | 22,5 | 81,2 | 110 | 126 |
Net income1 |
50,5 | 57,6 | 8,88 | 56,5 | 76,5 | 87,7 |
Net margin |
10,2% | 10,6% | 1,11% | 5,92% | 7,22% | 7,88% |
EPS2 |
0,24 | 0,25 | 0,02 | 0,08 | 0,11 | 0,13 |
Dividend per Share2 |
0,15 | 0,16 | - | 0,05 | 0,08 | 0,09 |
Last update |
09/17/2018 | 09/17/2019 | 09/22/2020 | 11/25/2020 | 11/25/2020 | 11/25/2020 |
1 NZD in Million 2 NZD Estimates
|
|
|
Fiscal Period: July
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Net Debt1 |
31,4 | 19,3 | 9,39 | 350 | 347 | 341 |
Net Cash position1 |
- | - | - | - | - | - |
Leverage (Debt / EBITDA) |
0,35x | 0,20x | 0,11x | 1,62x | 1,39x | 1,23x |
Free Cash Flow1 |
58,9 | 50,3 | 150 | 101 | 129 | 150 |
ROE (Net Profit / Equities) |
13,5% | 13,4% | 5,18% | 7,14% | 9,47% | 10,6% |
Shareholders' equity1 |
374 | 431 | 172 | 792 | 808 | 827 |
ROA (Net Profit / Asset) |
9,59% | 9,56% | 2,91% | 5,30% | 6,95% | 7,98% |
Assets1 |
527 | 603 | 306 | 1 068 | 1 100 | 1 099 |
Book Value Per Share2 |
1,87 | 1,95 | - | 1,17 | 1,22 | 1,25 |
Cash Flow per Share |
0,35 | - | - | - | - | - |
Capex1 |
16,7 | 15,7 | 19,9 | 32,7 | 33,9 | 34,3 |
Capex / Sales |
3,36% | 2,88% | 2,48% | 3,42% | 3,20% | 3,08% |
Last update |
09/17/2018 | 09/17/2019 | 09/22/2020 | 11/25/2020 | 11/25/2020 | 11/25/2020 |
1 NZD in Million 2 NZD Estimates
|
|
|
| Financial data source © 2021 S&P Global Market Intelligence
|
|
Capitalization (NZD) 942 971 840 Capitalization (USD) 677 179 059 Net sales (NZD) 801 524 000 Net sales (USD) 571 550 734 Sales / Employee (NZD) 700 633 Sales / Employee (USD) 499 607 Free-Float capitalization (NZD) 852 414 198 Free-Float capitalization (USD) 612 146 641 Avg. Exchange 20 sessions (NZD) 1 332 893 Avg. Exchange 20 sessions (USD) 950 459 Average Daily Capital Traded 0,14%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|