Market Closed -
OTC Markets
09:35:21 2018-10-09 EDT
|
5-day change
|
1st Jan Change
|
2
USD
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,094
|
844.5
|
1,262
|
1,235
|
1,083
|
908.9
|
-
|
-
|
Enterprise Value (EV)
1 |
1,356
|
1,059
|
1,554
|
1,773
|
1,803
|
1,647
|
1,665
|
1,698
|
P/E ratio
|
14.2
x
|
8.48
x
|
7.22
x
|
3.43
x
|
18.4
x
|
19.8
x
|
12.9
x
|
12
x
|
Yield
|
4.4%
|
6.81%
|
4.51%
|
5.09%
|
5.85%
|
6.56%
|
6.7%
|
6.75%
|
Capitalization / Revenue
|
13.9
x
|
9.8
x
|
13.9
x
|
11.9
x
|
9.23
x
|
7.59
x
|
7.18
x
|
6.87
x
|
EV / Revenue
|
17.2
x
|
12.3
x
|
17.1
x
|
17
x
|
15.4
x
|
13.8
x
|
13.2
x
|
12.8
x
|
EV / EBITDA
|
24.9
x
|
17.5
x
|
24
x
|
23.6
x
|
22
x
|
17.8
x
|
17.1
x
|
16.6
x
|
EV / FCF
|
-26.6
x
|
-17
x
|
-11
x
|
-9.37
x
|
-41.6
x
|
83.2
x
|
-3,330
x
|
119
x
|
FCF Yield
|
-3.76%
|
-5.88%
|
-9.11%
|
-10.7%
|
-2.41%
|
1.2%
|
-0.03%
|
0.84%
|
Price to Book
|
-
|
0.8
x
|
1.07
x
|
0.83
x
|
0.73
x
|
0.65
x
|
0.65
x
|
0.65
x
|
Nbr of stocks (in thousands)
|
300,627
|
359,351
|
362,627
|
365,476
|
368,388
|
372,482
|
-
|
-
|
Reference price
2 |
3.640
|
2.350
|
3.480
|
3.380
|
2.940
|
2.440
|
2.440
|
2.440
|
Announcement Date
|
8/6/19
|
8/10/20
|
8/11/21
|
8/14/22
|
8/10/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
78.7
|
86.2
|
90.6
|
104
|
117.3
|
119.7
|
126.5
|
132.2
|
EBITDA
1 |
54.4
|
60.6
|
64.7
|
75
|
81.8
|
92.36
|
97.47
|
102.2
|
EBIT
1 |
54.4
|
59.4
|
63.5
|
75
|
81.8
|
92.1
|
97.39
|
102.3
|
Operating Margin
|
69.12%
|
68.91%
|
70.09%
|
72.12%
|
69.74%
|
76.91%
|
76.96%
|
77.38%
|
Earnings before Tax (EBT)
1 |
68.75
|
85.9
|
174.1
|
358.5
|
58.7
|
58.45
|
62.82
|
59.25
|
Net income
1 |
68.75
|
85.9
|
174.1
|
358.5
|
58.7
|
45.71
|
70.99
|
75.65
|
Net margin
|
87.35%
|
99.65%
|
192.16%
|
344.71%
|
50.04%
|
38.17%
|
56.1%
|
57.21%
|
EPS
2 |
0.2570
|
0.2770
|
0.4820
|
0.9840
|
0.1600
|
0.1230
|
0.1898
|
0.2036
|
Free Cash Flow
1 |
-51
|
-62.2
|
-141.5
|
-189.3
|
-43.4
|
19.8
|
-0.5
|
14.3
|
FCF margin
|
-64.8%
|
-72.16%
|
-156.18%
|
-182.02%
|
-37%
|
16.54%
|
-0.4%
|
10.81%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
21.44%
|
-
|
14%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
43.32%
|
-
|
18.9%
|
Dividend per Share
2 |
0.1600
|
0.1600
|
0.1570
|
0.1720
|
0.1720
|
0.1600
|
0.1634
|
0.1646
|
Announcement Date
|
8/6/19
|
8/10/20
|
8/11/21
|
8/14/22
|
8/10/23
|
-
|
-
|
-
|
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
|
---|
Net sales
|
34.3
|
51.9
|
45.1
|
45.5
|
48.7
|
55.3
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
30.3
|
-
|
-
|
-
|
38.9
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
31.7
|
36.1
|
38.9
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
69.67%
|
74.13%
|
70.34%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
150.8
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
57.8
|
116.3
|
207.7
|
150.8
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
128.16%
|
255.6%
|
426.49%
|
272.69%
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
0.1600
|
0.3220
|
0.5710
|
0.4130
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
1 |
0.0835
|
0.0765
|
0.0750
|
0.0820
|
0.0840
|
0.0880
|
0.0860
|
0.0860
|
0.0800
|
0.0800
|
0.0800
|
Announcement Date
|
2/11/20
|
8/10/20
|
2/10/21
|
8/11/21
|
2/16/22
|
8/14/22
|
2/14/23
|
8/10/23
|
2/12/24
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
261
|
214
|
292
|
538
|
720
|
738
|
756
|
789
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.805
x
|
3.533
x
|
4.51
x
|
7.168
x
|
8.807
x
|
7.987
x
|
7.757
x
|
7.725
x
|
Free Cash Flow
1 |
-51
|
-62.2
|
-142
|
-189
|
-43.4
|
19.8
|
-0.5
|
14.3
|
ROE (net income / shareholders' equity)
|
8.59%
|
5.27%
|
5.21%
|
4.71%
|
3.97%
|
3.76%
|
4.33%
|
4.9%
|
ROA (Net income/ Total Assets)
|
6.21%
|
4.02%
|
4%
|
3.47%
|
2.72%
|
3.4%
|
4.28%
|
4.31%
|
Assets
1 |
1,108
|
2,138
|
4,352
|
10,325
|
2,155
|
1,346
|
1,658
|
1,754
|
Book Value Per Share
2 |
-
|
2.920
|
3.250
|
4.080
|
4.040
|
3.750
|
3.760
|
3.770
|
Cash Flow per Share
2 |
0.1200
|
0.1500
|
0.1600
|
0.1800
|
0.1600
|
0.1500
|
0.1700
|
0.1800
|
Capex
1 |
84.3
|
110
|
198
|
254
|
102
|
79
|
94.9
|
65.4
|
Capex / Sales
|
107.12%
|
127.38%
|
218.1%
|
244.33%
|
87.13%
|
65.97%
|
74.99%
|
49.46%
|
Announcement Date
|
8/6/19
|
8/10/20
|
8/11/21
|
8/14/22
|
8/10/23
|
-
|
-
|
-
|
Last Close Price
2.44
AUD Average target price
3.091
AUD Spread / Average Target +26.70% Consensus |
1st Jan change
|
Capi.
|
---|
| -9.74% | 90.99B | | -5.01% | 72.6B | | +10.23% | 48.14B | | -16.23% | 41.93B | | +26.98% | 26.05B | | -23.28% | 20.91B | | -2.65% | 2.25B | | -9.23% | 2.25B | | +7.01% | 938M |
Other Specialized REITs
|