|
Fiscal Period: June
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Capitalization1 |
1 550 | 1 716 | 1 353 | 5 452 | - | - |
Entreprise Value (EV)1 |
1 733 | 1 820 | 1 453 | 5 127 | 4 913 | 4 671 |
P/E ratio |
28,2x | 22,4x | -69,4x | 40,1x | 23,0x | 17,3x |
Yield |
- | - | - | - | - | - |
Capitalization / Revenue |
4,14x | 4,72x | 4,43x | 11,9x | 8,77x | 8,36x |
EV / Revenue |
4,63x | 5,00x | 4,76x | 11,1x | 7,90x | 7,16x |
EV / EBITDA |
14,2x | 18,1x | 24,3x | 23,3x | 16,7x | 14,5x |
Price to Book |
3,53x | 3,22x | 2,61x | 4,46x | 4,18x | 3,39x |
Nbr of stocks (in thousands) |
662 547 | 667 801 | 699 209 | 901 079 | - | - |
Reference price (AUD) |
2,34 | 2,57 | 1,94 | 6,05 | 6,05 | 6,05 |
Last update |
09/05/2018 | 08/28/2019 | 08/16/2020 | 03/01/2021 | 03/01/2021 | 03/01/2021 |
1 AUD in Million Estimates
|
|
Income Statement Evolution | |
|
|
Annual Income Statement Data |
|
Fiscal Period: June
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Net sales1 |
374 | 364 | 305 | 460 | 622 | 652 |
EBITDA1 |
122 | 101 | 59,7 | 220 | 294 | 322 |
Operating profit (EBIT)1 |
81,7 | 56,4 | -6,25 | 138 | 214 | 249 |
Operating Margin |
21,8% | 15,5% | -2,05% | 29,9% | 34,4% | 38,2% |
Pre-Tax Profit (EBT)1 |
53,4 | 80,2 | -19,2 | 161 | 405 | 354 |
Net income1 |
53,1 | 80,0 | -19,4 | 142 | 287 | 329 |
Net margin |
14,2% | 22,0% | -6,36% | 30,8% | 46,2% | 50,5% |
EPS2 |
0,08 | 0,11 | -0,03 | 0,15 | 0,26 | 0,35 |
Dividend per Share2 |
- | - | - | - | - | - |
Last update |
09/05/2018 | 08/28/2019 | 08/16/2020 | 02/26/2021 | 02/26/2021 | 02/26/2021 |
1 AUD in Million 2 AUD Estimates
|
|
|
Fiscal Period: June
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Net Debt1 |
183 | 103 | 100 | - | - | - |
Net Cash position1 |
- | - | - | 325 | 539 | 781 |
Leverage (Debt / EBITDA) |
1,50x | 1,03x | 1,68x | -1,48x | -1,83x | -2,43x |
Free Cash Flow1 |
94,3 | 71,8 | 20,0 | 53,4 | 162 | 245 |
ROE (Net Profit / Equities) |
20,2% | 7,59% | -3,68% | 14,4% | 20,2% | 18,5% |
Shareholders' equity1 |
263 | 1 054 | 527 | 988 | 1 419 | 1 776 |
ROA (Net Profit / Asset) |
7,17% | - | -2,14% | 8,95% | 12,7% | 11,8% |
Assets1 |
741 | - | 908 | 1 585 | 2 271 | 2 791 |
Book Value Per Share2 |
0,66 | 0,80 | 0,74 | 1,36 | 1,45 | 1,78 |
Cash Flow per Share2 |
0,18 | 0,15 | 0,04 | 0,20 | 0,35 | 0,35 |
Capex1 |
24,2 | 32,3 | 12,1 | 89,0 | 272 | 168 |
Capex / Sales |
6,47% | 8,88% | 3,96% | 19,3% | 43,8% | 25,8% |
Last update |
09/05/2018 | 08/28/2019 | 08/16/2020 | 03/01/2021 | 03/01/2021 | 03/01/2021 |
1 AUD in Million 2 AUD Estimates
|
|
|
| Financial data source © 2021 S&P Global Market Intelligence
|
|
Capitalization (AUD) 5 451 525 402 Capitalization (USD) 4 172 937 387 Net sales (AUD) 305 111 000 Net sales (USD) 234 264 226 Free-Float capitalization (AUD) 5 292 233 599 Free-Float capitalization (USD) 4 051 005 510 Avg. Exchange 20 sessions (AUD) 68 159 100 Avg. Exchange 20 sessions (USD) 52 332 557 Average Daily Capital Traded 1,25%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|