Delayed
OTC Markets
10:39:47 2024-06-17 EDT
|
5-day change
|
1st Jan Change
|
12.35
USD
|
+0.41%
|
|
+0.41%
|
-34.06%
|
Fiscal Period: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,305
|
6,107
|
10,013
|
5,933
|
4,136
|
3,317
|
-
|
-
|
Enterprise Value (EV)
1 |
3,856
|
7,322
|
11,107
|
7,270
|
5,717
|
4,785
|
4,749
|
4,714
|
P/E ratio
|
28.5
x
|
44
x
|
54.6
x
|
37.5
x
|
101
x
|
31.1
x
|
22.3
x
|
17.7
x
|
Yield
|
2.99%
|
1.68%
|
1.5%
|
2.28%
|
2.37%
|
2.95%
|
3.61%
|
4.5%
|
Capitalization / Revenue
|
2.3
x
|
3.18
x
|
4.55
x
|
2.59
x
|
1.76
x
|
1.32
x
|
1.25
x
|
1.17
x
|
EV / Revenue
|
2.69
x
|
3.81
x
|
5.05
x
|
3.18
x
|
2.43
x
|
1.9
x
|
1.79
x
|
1.66
x
|
EV / EBITDA
|
13.7
x
|
20.6
x
|
26.1
x
|
18.3
x
|
16.1
x
|
13
x
|
11.5
x
|
9.97
x
|
EV / FCF
|
44.2
x
|
34
x
|
40.3
x
|
105
x
|
37.5
x
|
32.7
x
|
27.4
x
|
22.8
x
|
FCF Yield
|
2.26%
|
2.94%
|
2.48%
|
0.95%
|
2.67%
|
3.06%
|
3.66%
|
4.38%
|
Price to Book
|
9.55
x
|
15.5
x
|
25.1
x
|
14.1
x
|
7.95
x
|
5.62
x
|
5.09
x
|
4.73
x
|
Nbr of stocks (in thousands)
|
85,634
|
86,238
|
86,523
|
86,554
|
89,090
|
90,931
|
-
|
-
|
Reference price
2 |
38.60
|
70.81
|
115.7
|
68.55
|
46.43
|
36.48
|
36.48
|
36.48
|
Announcement Date
|
19-08-20
|
20-08-18
|
21-08-17
|
22-08-23
|
23-08-22
|
-
|
-
|
-
|
Fiscal Period: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,435
|
1,920
|
2,199
|
2,289
|
2,351
|
2,516
|
2,654
|
2,843
|
EBITDA
1 |
282.4
|
355.8
|
424.9
|
396.5
|
355.2
|
366.7
|
414.5
|
472.8
|
EBIT
1 |
220.8
|
228.7
|
293
|
262.9
|
213.4
|
211.4
|
252.1
|
300.8
|
Operating Margin
|
15.38%
|
11.91%
|
13.32%
|
11.48%
|
9.08%
|
8.4%
|
9.5%
|
10.58%
|
Earnings before Tax (EBT)
1 |
159.4
|
203.4
|
272.9
|
240.6
|
100.6
|
178.1
|
225
|
277.5
|
Net income
1 |
115.9
|
138.5
|
184
|
158.7
|
67.01
|
112.3
|
152.4
|
187.3
|
Net margin
|
8.07%
|
7.21%
|
8.37%
|
6.93%
|
2.85%
|
4.46%
|
5.74%
|
6.59%
|
EPS
2 |
1.355
|
1.609
|
2.119
|
1.830
|
0.4600
|
1.174
|
1.637
|
2.058
|
Free Cash Flow
1 |
87.2
|
215.5
|
275.9
|
69.41
|
152.6
|
146.5
|
173.6
|
206.5
|
FCF margin
|
6.08%
|
11.22%
|
12.55%
|
3.03%
|
6.49%
|
5.82%
|
6.54%
|
7.26%
|
FCF Conversion (EBITDA)
|
30.88%
|
60.58%
|
64.95%
|
17.5%
|
42.97%
|
39.94%
|
41.88%
|
43.68%
|
FCF Conversion (Net income)
|
75.24%
|
155.62%
|
149.96%
|
43.73%
|
227.73%
|
130.38%
|
113.86%
|
110.24%
|
Dividend per Share
2 |
1.155
|
1.193
|
1.735
|
1.565
|
1.100
|
1.078
|
1.318
|
1.643
|
Announcement Date
|
19-08-20
|
20-08-18
|
21-08-17
|
22-08-23
|
23-08-22
|
-
|
-
|
-
|
Fiscal Period: July |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
905.8
|
1,015
|
1,095
|
1,104
|
1,207
|
1,083
|
1,154
|
1,197
|
1,272
|
1,222
|
1,192
|
1,420
|
EBITDA
1 |
151
|
179.1
|
218.7
|
206.2
|
212.8
|
183.7
|
182.3
|
172.9
|
185.3
|
174
|
198
|
197
|
EBIT
1 |
114.9
|
113.8
|
153
|
140
|
144.7
|
118.2
|
113.9
|
99.51
|
107.9
|
105.9
|
131.2
|
109.8
|
Operating Margin
|
12.69%
|
11.22%
|
13.97%
|
12.68%
|
11.99%
|
10.92%
|
9.87%
|
8.31%
|
8.48%
|
8.66%
|
11.01%
|
7.73%
|
Earnings before Tax (EBT)
|
-
|
-
|
144.8
|
128.1
|
135
|
105.6
|
93.68
|
-
|
83.7
|
-
|
-
|
-
|
Net income
|
69.22
|
69.28
|
95.45
|
88.56
|
89.1
|
69.62
|
63.9
|
3.112
|
57.8
|
-
|
-
|
-
|
Net margin
|
7.64%
|
6.83%
|
8.72%
|
8.02%
|
7.38%
|
6.43%
|
5.53%
|
0.26%
|
4.54%
|
-
|
-
|
-
|
EPS
|
0.8060
|
0.8030
|
1.102
|
1.017
|
1.030
|
0.8000
|
0.7350
|
-
|
0.6480
|
-
|
-
|
-
|
Dividend per Share
|
0.6670
|
-
|
0.8840
|
0.8510
|
-
|
0.6810
|
0.6740
|
0.4260
|
0.5550
|
-
|
-
|
-
|
Announcement Date
|
20-02-18
|
20-08-18
|
21-02-16
|
21-08-17
|
22-02-22
|
22-08-23
|
23-02-21
|
23-08-22
|
24-02-20
|
-
|
-
|
-
|
Fiscal Period: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
550
|
1,216
|
1,094
|
1,336
|
1,580
|
1,468
|
1,432
|
1,397
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.948
x
|
3.417
x
|
2.574
x
|
3.37
x
|
4.449
x
|
4.003
x
|
3.454
x
|
2.954
x
|
Free Cash Flow
1 |
87.2
|
216
|
276
|
69.4
|
153
|
146
|
174
|
207
|
ROE (net income / shareholders' equity)
|
43.2%
|
39.4%
|
47.5%
|
40.4%
|
27.7%
|
21.8%
|
24.9%
|
28.1%
|
ROA (Net income/ Total Assets)
|
10.3%
|
7.46%
|
7.62%
|
6.9%
|
4.92%
|
4.37%
|
5.52%
|
6.99%
|
Assets
1 |
1,125
|
1,857
|
2,415
|
2,301
|
1,361
|
2,573
|
2,761
|
2,680
|
Book Value Per Share
2 |
4.040
|
4.560
|
4.610
|
4.880
|
5.840
|
6.490
|
7.160
|
7.720
|
Cash Flow per Share
2 |
2.060
|
3.620
|
4.310
|
2.190
|
2.960
|
2.690
|
3.150
|
3.700
|
Capex
1 |
89.2
|
95.9
|
98.5
|
121
|
108
|
101
|
122
|
137
|
Capex / Sales
|
6.21%
|
4.99%
|
4.48%
|
5.27%
|
4.6%
|
4.01%
|
4.61%
|
4.81%
|
Announcement Date
|
19-08-20
|
20-08-18
|
21-08-17
|
22-08-23
|
23-08-22
|
-
|
-
|
-
|
Last Close Price
36.48
AUD Average target price
44.73
AUD Spread / Average Target +22.62% Consensus |
1st Jan change
|
Capi.
|
---|
| -14.82% | 181B | | +43.13% | 94.15B | | +3.14% | 38.14B | | -9.66% | 21.92B | | -12.31% | 21.79B | | +28.33% | 18.59B | | +62.81% | 12.6B | | -4.15% | 6.86B | | +1.47% | 5.15B |
Quick Service Restaurants
|