Market Closed -
Australian S.E.
02:10:44 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
14.26
AUD
|
-0.97%
|
|
-8.18%
|
+4.85%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
14,366
|
11,288
|
12,361
|
10,240
|
13,339
|
12,951
|
-
|
-
|
Enterprise Value (EV)
1 |
14,464
|
13,000
|
14,416
|
12,958
|
16,063
|
15,421
|
14,961
|
14,912
|
P/E ratio
|
9.81
x
|
26
x
|
24.2
x
|
17.6
x
|
19
x
|
17.3
x
|
15.5
x
|
14.4
x
|
Yield
|
2.17%
|
2.4%
|
2.33%
|
3.08%
|
2.74%
|
3.18%
|
3.54%
|
3.91%
|
Capitalization / Revenue
|
3.13
x
|
2.38
x
|
2.37
x
|
1.84
x
|
2.2
x
|
1.95
x
|
1.86
x
|
1.78
x
|
EV / Revenue
|
3.15
x
|
2.75
x
|
2.77
x
|
2.33
x
|
2.64
x
|
2.32
x
|
2.14
x
|
2.05
x
|
EV / EBITDA
|
11.2
x
|
8.32
x
|
8.27
x
|
6.99
x
|
7.71
x
|
6.81
x
|
6.25
x
|
5.86
x
|
EV / FCF
|
111
x
|
33.8
x
|
28.7
x
|
150
x
|
32.2
x
|
23.3
x
|
26
x
|
23.1
x
|
FCF Yield
|
0.9%
|
2.95%
|
3.49%
|
0.67%
|
3.1%
|
4.28%
|
3.84%
|
4.32%
|
Price to Book
|
3.77
x
|
4.1
x
|
4.6
x
|
4.18
x
|
4.65
x
|
3.93
x
|
3.62
x
|
3.13
x
|
Nbr of stocks (in thousands)
|
1,589,282
|
1,505,033
|
1,441,184
|
1,386,508
|
1,389,908
|
1,392,622
|
-
|
-
|
Reference price
2 |
9.039
|
7.500
|
8.577
|
7.386
|
9.597
|
9.300
|
9.300
|
9.300
|
Announcement Date
|
19-08-20
|
20-08-19
|
21-08-17
|
22-08-16
|
23-08-29
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,595
|
4,734
|
5,210
|
5,559
|
6,077
|
6,640
|
6,979
|
7,289
|
EBITDA
1 |
1,288
|
1,563
|
1,743
|
1,854
|
2,082
|
2,264
|
2,394
|
2,544
|
EBIT
1 |
803.7
|
795
|
879.3
|
930
|
1,067
|
1,236
|
1,321
|
1,410
|
Operating Margin
|
17.49%
|
16.79%
|
16.88%
|
16.73%
|
17.56%
|
18.61%
|
18.92%
|
19.34%
|
Earnings before Tax (EBT)
1 |
652.4
|
686.2
|
793.7
|
819.9
|
934.2
|
1,090
|
1,208
|
1,309
|
Net income
1 |
1,468
|
448
|
526.1
|
593.3
|
703.3
|
749.2
|
833.7
|
902.4
|
Net margin
|
31.94%
|
9.46%
|
10.1%
|
10.67%
|
11.57%
|
11.28%
|
11.94%
|
12.38%
|
EPS
2 |
0.9210
|
0.2880
|
0.3550
|
0.4190
|
0.5040
|
0.5384
|
0.6008
|
0.6474
|
Free Cash Flow
1 |
130
|
384.1
|
502.9
|
86.2
|
498.1
|
660.6
|
575.2
|
644.5
|
FCF margin
|
2.83%
|
8.11%
|
9.65%
|
1.55%
|
8.2%
|
9.95%
|
8.24%
|
8.84%
|
FCF Conversion (EBITDA)
|
10.09%
|
24.58%
|
28.86%
|
4.65%
|
23.92%
|
29.18%
|
24.02%
|
25.33%
|
FCF Conversion (Net income)
|
8.86%
|
85.74%
|
95.59%
|
14.53%
|
70.82%
|
88.17%
|
69%
|
71.42%
|
Dividend per Share
2 |
0.1965
|
0.1800
|
0.2000
|
0.2275
|
0.2625
|
0.2955
|
0.3290
|
0.3638
|
Announcement Date
|
19-08-20
|
20-08-19
|
21-08-17
|
22-08-16
|
23-08-29
|
-
|
-
|
-
|
Fiscal Period: June |
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 |
2,398
|
2,336
|
2,566
|
2,644
|
2,766
|
2,792
|
2,932
|
3,145
|
3,282
|
3,385
|
3,471
|
3,500
|
3,613
|
EBITDA
|
812.9
|
-
|
880.8
|
861.1
|
951.6
|
-
|
1,046
|
1,036
|
1,194
|
-
|
-
|
-
|
-
|
EBIT
1 |
435.5
|
359.5
|
465
|
414.3
|
481.2
|
448.8
|
548.8
|
518.2
|
664.7
|
574
|
704.7
|
617.1
|
733.2
|
Operating Margin
|
18.16%
|
15.39%
|
18.13%
|
15.67%
|
17.39%
|
16.07%
|
18.72%
|
16.48%
|
20.25%
|
16.95%
|
20.3%
|
17.63%
|
20.29%
|
Earnings before Tax (EBT)
1 |
398
|
288.2
|
422.4
|
371.3
|
-
|
381.3
|
486.7
|
447.5
|
575.3
|
466
|
-
|
-
|
-
|
Net income
1 |
277.9
|
170.1
|
293.6
|
232.5
|
304.5
|
288.8
|
331.1
|
372.2
|
391.3
|
324
|
-
|
-
|
-
|
Net margin
|
11.59%
|
7.28%
|
11.44%
|
8.79%
|
11.01%
|
10.34%
|
11.29%
|
11.83%
|
11.92%
|
9.57%
|
-
|
-
|
-
|
EPS
2 |
0.1770
|
0.1110
|
0.1970
|
0.1580
|
0.2130
|
0.2060
|
0.2380
|
0.2660
|
0.2800
|
0.2320
|
-
|
-
|
-
|
Dividend per Share
|
0.0899
|
0.0900
|
0.1000
|
0.1000
|
0.1075
|
-
|
0.1200
|
0.1400
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-16
|
20-08-19
|
21-02-16
|
21-08-17
|
22-02-24
|
22-08-16
|
23-02-23
|
23-08-29
|
24-02-22
|
-
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
97.7
|
1,712
|
2,055
|
2,717
|
2,724
|
2,470
|
2,010
|
1,962
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.0759
x
|
1.095
x
|
1.179
x
|
1.466
x
|
1.308
x
|
1.091
x
|
0.8394
x
|
0.771
x
|
Free Cash Flow
1 |
130
|
384
|
503
|
86.2
|
498
|
661
|
575
|
645
|
ROE (net income / shareholders' equity)
|
15.4%
|
15.4%
|
19.3%
|
23.1%
|
26.4%
|
24.2%
|
24.4%
|
24.4%
|
ROA (Net income/ Total Assets)
|
6.53%
|
6.8%
|
7.23%
|
7.69%
|
8.45%
|
8.86%
|
9.12%
|
9.47%
|
Assets
1 |
22,479
|
6,584
|
7,276
|
7,714
|
8,325
|
8,453
|
9,145
|
9,529
|
Book Value Per Share
2 |
2.400
|
1.830
|
1.870
|
1.770
|
2.070
|
2.360
|
2.570
|
2.970
|
Cash Flow per Share
2 |
0.8400
|
0.8900
|
1.050
|
1.120
|
1.430
|
1.320
|
1.370
|
1.390
|
Capex
1 |
1,208
|
1,003
|
1,057
|
1,652
|
1,668
|
1,233
|
1,350
|
1,347
|
Capex / Sales
|
26.3%
|
21.18%
|
20.28%
|
29.72%
|
27.45%
|
18.57%
|
19.34%
|
18.47%
|
Announcement Date
|
19-08-20
|
20-08-19
|
21-08-17
|
22-08-16
|
23-08-29
|
-
|
-
|
-
|
Average target price
10.21
USD Spread / Average Target +9.74% Consensus |