Market Closed -
Australian S.E.
02:10:43 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
17.71
AUD
|
-0.45%
|
|
+2.13%
|
+19.58%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
16,801
|
12,546
|
16,758
|
19,940
|
22,125
|
26,608
|
-
|
-
|
Enterprise Value (EV)
1 |
21,407
|
16,358
|
20,162
|
22,716
|
22,125
|
30,913
|
30,912
|
30,912
|
P/E ratio
|
20.9
x
|
-6.1
x
|
17.3
x
|
19.2
x
|
11.1
x
|
10
x
|
9.94
x
|
9.76
x
|
Yield
|
4.04%
|
0.47%
|
2.64%
|
2.23%
|
-
|
5.06%
|
5.23%
|
5.5%
|
Capitalization / Revenue
|
0.97
x
|
0.83
x
|
0.88
x
|
0.96
x
|
0.87
x
|
0.97
x
|
0.92
x
|
0.9
x
|
EV / Revenue
|
1.24
x
|
1.08
x
|
1.05
x
|
1.09
x
|
0.87
x
|
1.12
x
|
1.07
x
|
1.04
x
|
EV / EBITDA
|
18.5
x
|
-72.5
x
|
11
x
|
9.45
x
|
8.21
x
|
8.54
x
|
8.09
x
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
11.3
x
|
11.3
x
|
11
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
8.86%
|
8.89%
|
9.11%
|
Price to Book
|
1.39
x
|
1.13
x
|
1.36
x
|
1.52
x
|
-
|
1.59
x
|
1.48
x
|
1.37
x
|
Nbr of stocks (in thousands)
|
1,304,404
|
1,470,864
|
1,476,513
|
1,484,707
|
1,493,915
|
1,502,400
|
-
|
-
|
Reference price
2 |
12.88
|
8.530
|
11.35
|
13.43
|
14.81
|
17.71
|
17.71
|
17.71
|
Announcement Date
|
2/16/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
17,278
|
15,100
|
19,147
|
20,811
|
25,508
|
27,490
|
28,773
|
29,703
|
EBITDA
1 |
1,158
|
-225.7
|
1,838
|
2,403
|
2,695
|
3,621
|
3,821
|
-
|
EBIT
1 |
962.9
|
-937.6
|
1,688
|
2,227
|
2,488
|
3,440
|
3,506
|
3,448
|
Operating Margin
|
5.57%
|
-6.21%
|
8.82%
|
10.7%
|
9.75%
|
12.51%
|
12.19%
|
11.61%
|
Earnings before Tax (EBT)
1 |
1,000
|
-1,898
|
1,269
|
1,335
|
2,823
|
3,484
|
3,552
|
3,675
|
Net income
1 |
818.6
|
-1,956
|
1,042
|
1,119
|
2,082
|
2,681
|
2,710
|
2,776
|
Net margin
|
4.74%
|
-12.96%
|
5.44%
|
5.37%
|
8.16%
|
9.75%
|
9.42%
|
9.35%
|
EPS
2 |
0.6176
|
-1.399
|
0.6559
|
0.7002
|
1.337
|
1.763
|
1.782
|
1.815
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
2,738
|
2,747
|
2,818
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
9.96%
|
9.55%
|
9.49%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
75.62%
|
71.9%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
102.14%
|
101.39%
|
101.49%
|
Dividend per Share
2 |
0.5200
|
0.0400
|
0.3000
|
0.3000
|
-
|
0.8958
|
0.9258
|
0.9732
|
Announcement Date
|
2/16/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Net sales
1 |
8,838
|
7,679
|
7,999
|
8,910
|
10,016
|
9,570
|
10,950
|
12,233
|
13,249
|
12,839
|
14,077
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
318.5
|
-814.5
|
-184.4
|
-
|
751.8
|
907.8
|
1,291
|
835.8
|
1,650
|
1,510
|
1,590
|
-
|
-
|
-
|
Operating Margin
|
3.6%
|
-10.61%
|
-2.31%
|
-
|
7.51%
|
9.49%
|
11.79%
|
6.83%
|
12.46%
|
11.76%
|
11.29%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
151.8
|
-
|
-895.1
|
718.7
|
532.2
|
263.6
|
1,063
|
895.6
|
1,925
|
1,588
|
1,679
|
1,578
|
1,864
|
1,663
|
Net income
1 |
129.5
|
-993
|
-1,038
|
598
|
429.4
|
212.8
|
899.2
|
613.4
|
1,468
|
1,280
|
1,329
|
1,207
|
1,390
|
1,240
|
Net margin
|
1.47%
|
-12.93%
|
-12.98%
|
6.71%
|
4.29%
|
2.22%
|
8.21%
|
5.01%
|
11.08%
|
9.97%
|
9.44%
|
-
|
-
|
-
|
EPS
2 |
0.1012
|
-
|
-
|
0.3810
|
0.2654
|
0.1198
|
0.5767
|
0.3834
|
0.9528
|
0.8380
|
0.8259
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2700
|
0.0400
|
-
|
0.1100
|
0.1900
|
0.0900
|
0.2100
|
0.1400
|
-
|
0.3160
|
0.5000
|
-
|
-
|
-
|
Announcement Date
|
2/16/20
|
8/12/20
|
2/18/21
|
8/11/21
|
2/17/22
|
8/10/22
|
2/16/23
|
8/9/23
|
2/15/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,606
|
3,811
|
3,403
|
2,776
|
-
|
4,305
|
4,305
|
4,305
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.978
x
|
-16.89
x
|
1.851
x
|
1.155
x
|
-
|
1.189
x
|
1.127
x
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
2,738
|
2,747
|
2,818
|
ROE (net income / shareholders' equity)
|
6.65%
|
-11%
|
9.27%
|
9.48%
|
16%
|
16.8%
|
16.1%
|
15.5%
|
ROA (Net income/ Total Assets)
|
1.38%
|
-2.11%
|
1.68%
|
1.71%
|
-
|
4.04%
|
3.86%
|
3.64%
|
Assets
1 |
59,230
|
92,785
|
62,099
|
65,239
|
-
|
66,434
|
70,234
|
76,203
|
Book Value Per Share
2 |
9.300
|
7.530
|
8.360
|
8.810
|
-
|
11.10
|
12.00
|
12.90
|
Cash Flow per Share
2 |
-
|
-
|
2.580
|
2.720
|
-
|
1.830
|
1.830
|
1.870
|
Capex
1 |
-
|
-
|
167
|
240
|
-
|
270
|
277
|
282
|
Capex / Sales
|
-
|
-
|
0.87%
|
1.15%
|
-
|
0.98%
|
0.96%
|
0.95%
|
Announcement Date
|
2/16/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
17.71
AUD Average target price
18.89
AUD Spread / Average Target +6.67% Consensus |
1st Jan change
|
Capi.
|
---|
| +19.58% | 17.35B | | +38.91% | 61.52B | | +10.01% | 50.24B | | +12.05% | 48.88B | | +21.50% | 44.86B | | +22.39% | 33.96B | | +10.03% | 29.23B | | +50.11% | 27.95B | | +21.57% | 24.78B | | -3.96% | 20.38B |
Other Property & Casualty Insurance
|