|
Fiscal Period: June
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Capitalization1 |
11 969 | 12 650 | 14 209 | 18 726 | - | - |
Entreprise Value (EV)1 |
12 285 | 12 822 | 14 314 | 18 692 | 18 489 | 18 310 |
P/E ratio |
47,4x | 121x | 126x | 60,1x | 48,2x | 40,5x |
Yield |
1,20% | 1,23% | 1,02% | 0,86% | 1,16% | 1,39% |
Capitalization / Revenue |
14,8x | 14,5x | 17,3x | 21,3x | 17,7x | 15,8x |
EV / Revenue |
15,2x | 14,7x | 17,4x | 21,3x | 17,4x | 15,4x |
EV / EBITDA |
26,5x | 25,6x | 29,1x | 35,2x | 28,6x | 24,7x |
Price to Book |
12,7x | 14,0x | 16,4x | 18,5x | 15,5x | 13,3x |
Nbr of stocks (in thousands) |
131 715 | 131 715 | 131 715 | 132 117 | - | - |
Reference price (AUD) |
90,9 | 96,0 | 108 | 142 | 142 | 142 |
Last update |
08/09/2018 | 08/08/2019 | 08/06/2020 | 11/09/2020 | 11/09/2020 | 11/09/2020 |
1 AUD in Million Estimates
|
|
Income Statement Evolution | |
|
|
Annual Income Statement Data |
|
Fiscal Period: June
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Net sales1 |
808 | 875 | 820 | 879 | 1 060 | 1 186 |
EBITDA1 |
464 | 501 | 492 | 531 | 646 | 741 |
Operating profit (EBIT)1 |
415 | 442 | 397 | 447 | 561 | 655 |
Operating Margin |
51,4% | 50,5% | 48,4% | 50,9% | 52,9% | 55,2% |
Pre-Tax Profit (EBT)1 |
378 | 245 | 234 | 443 | 543 | 637 |
Net income1 |
253 | 105 | 113 | 310 | 387 | 459 |
Net margin |
31,3% | 12,0% | 13,7% | 35,2% | 36,5% | 38,7% |
EPS2 |
1,92 | 0,80 | 0,85 | 2,36 | 2,94 | 3,50 |
Dividend per Share2 |
1,09 | 1,18 | 1,10 | 1,22 | 1,64 | 1,97 |
Last update |
08/09/2018 | 08/08/2019 | 08/06/2020 | 12/18/2020 | 12/18/2020 | 12/18/2020 |
1 AUD in Million 2 AUD Estimates
|
|
|
Fiscal Period: June
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Net Debt1 |
317 | 172 | 104 | - | - | - |
Net Cash position1 |
- | - | - | 34,5 | 237 | 416 |
Leverage (Debt / EBITDA) |
0,68x | 0,34x | 0,21x | -0,07x | -0,37x | -0,56x |
Free Cash Flow1 |
267 | 296 | 346 | 253 | 357 | 421 |
ROE (Net Profit / Equities) |
32,1% | 32,0% | 30,4% | 32,9% | 35,4% | 35,3% |
Shareholders' equity1 |
789 | 328 | 370 | 940 | 1 093 | 1 300 |
ROA (Net Profit / Asset) |
16,9% | 17,8% | 17,0% | 21,5% | 24,9% | 27,0% |
Assets1 |
1 492 | 589 | 664 | 1 439 | 1 553 | 1 701 |
Book Value Per Share2 |
7,14 | 6,87 | 6,56 | 7,65 | 9,17 | 10,6 |
Cash Flow per Share2 |
2,48 | 2,76 | 3,18 | 2,56 | 3,54 | 3,94 |
Capex1 |
59,3 | 68,0 | 73,4 | 74,9 | 86,7 | 95,7 |
Capex / Sales |
7,34% | 7,77% | 8,94% | 8,52% | 8,17% | 8,07% |
Last update |
08/09/2018 | 08/08/2019 | 08/06/2020 | 12/18/2020 | 12/18/2020 | 12/18/2020 |
1 AUD in Million 2 AUD Estimates
|
|
|
| Financial data source © 2021 S&P Global Market Intelligence
|
|
Capitalization (AUD) 18 726 294 337 Capitalization (USD) 14 453 762 224 Net sales (AUD) 820 300 000 Net sales (USD) 630 392 347 Sales / Employee (AUD) 548 329 Sales / Employee (USD) 421 385 Free-Float capitalization (AUD) 7 095 361 724 Free-Float capitalization (USD) 5 476 506 425 Avg. Exchange 20 sessions (AUD) 20 524 944 Avg. Exchange 20 sessions (USD) 15 773 214 Average Daily Capital Traded 0,11%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|