End-of-day quote
New Zealand S.E.
18:00:00 2024-05-02 EDT
|
5-day change
|
1st Jan Change
|
1.13
NZD
|
+2.73%
|
|
+1.80%
|
-5.83%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
418.7
|
502.4
|
758.4
|
633.2
|
518.2
|
422.4
|
-
|
-
|
Enterprise Value (EV)
1 |
734.8
|
735.1
|
1,029
|
977.5
|
898.4
|
818.7
|
804.3
|
807.2
|
P/E ratio
|
10.9
x
|
15.9
x
|
4.62
x
|
5.36
x
|
-3.45
x
|
-3.49
x
|
14.8
x
|
8.42
x
|
Yield
|
4.72%
|
4.61%
|
3.69%
|
4.59%
|
5.6%
|
6.17%
|
5.79%
|
6.01%
|
Capitalization / Revenue
|
8.83
x
|
10.5
x
|
13.6
x
|
10.9
x
|
8.59
x
|
6.94
x
|
6.72
x
|
6.62
x
|
EV / Revenue
|
15.5
x
|
15.3
x
|
18.4
x
|
16.8
x
|
14.9
x
|
13.4
x
|
12.8
x
|
12.7
x
|
EV / EBITDA
|
17.8
x
|
18.1
x
|
22.1
x
|
20.2
x
|
17.5
x
|
15.5
x
|
14.6
x
|
14.4
x
|
EV / FCF
|
47,001,838
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.94
x
|
0.95
x
|
0.99
x
|
0.74
x
|
0.77
x
|
0.75
x
|
0.78
x
|
0.76
x
|
Nbr of stocks (in thousands)
|
260,076
|
304,499
|
368,135
|
368,135
|
367,503
|
373,822
|
-
|
-
|
Reference price
2 |
1.610
|
1.650
|
2.060
|
1.720
|
1.410
|
1.130
|
1.130
|
1.130
|
Announcement Date
|
19-05-21
|
20-06-02
|
21-05-18
|
22-05-17
|
23-05-18
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
47.42
|
48.07
|
55.81
|
58.27
|
60.3
|
60.89
|
62.82
|
63.78
|
EBITDA
1 |
41.39
|
40.62
|
46.59
|
48.31
|
51.4
|
52.93
|
55.19
|
56.02
|
EBIT
1 |
41.39
|
40.62
|
46.59
|
48.31
|
51.4
|
52.93
|
55.19
|
56.02
|
Operating Margin
|
87.28%
|
84.5%
|
83.47%
|
82.9%
|
85.24%
|
86.92%
|
87.87%
|
87.83%
|
Earnings before Tax (EBT)
|
44.11
|
34.45
|
169
|
125.8
|
-150.1
|
-
|
-
|
-
|
Net income
1 |
38.56
|
28.62
|
161.3
|
118.2
|
-150.2
|
-70.66
|
28.98
|
41.05
|
Net margin
|
81.31%
|
59.52%
|
289%
|
202.78%
|
-249.09%
|
-116.03%
|
46.13%
|
64.37%
|
EPS
2 |
0.1478
|
0.1040
|
0.4460
|
0.3210
|
-0.4085
|
-0.3234
|
0.0763
|
0.1342
|
Free Cash Flow
|
15.63
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
32.97%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
37.77%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
40.54%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0760
|
0.0760
|
0.0760
|
0.0790
|
0.0790
|
0.0697
|
0.0654
|
0.0679
|
Announcement Date
|
19-05-21
|
20-06-02
|
21-05-18
|
22-05-17
|
23-05-18
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
---|
Net sales
1 |
24.1
|
23.98
|
27.41
|
28.4
|
28.03
|
30.25
|
30.22
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
-
|
22.3
|
26.01
|
25.6
|
Operating Margin
|
-
|
-
|
-
|
-
|
79.58%
|
85.98%
|
84.74%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19-11-13
|
20-06-02
|
20-11-17
|
21-05-18
|
21-11-16
|
22-05-17
|
22-11-16
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
316
|
233
|
271
|
344
|
380
|
396
|
382
|
385
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
7.636
x
|
5.729
x
|
5.807
x
|
7.127
x
|
7.397
x
|
7.488
x
|
6.919
x
|
6.869
x
|
Free Cash Flow
|
15.6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
4.79%
|
4.35%
|
4.5%
|
3.69%
|
4.05%
|
5.08%
|
5.14%
|
5.34%
|
ROA (Net income/ Total Assets)
|
2.76%
|
-
|
3.13%
|
-
|
2.67%
|
5.3%
|
5.72%
|
5.48%
|
Assets
1 |
1,395
|
-
|
5,148
|
-
|
-5,618
|
-1,333
|
506.6
|
749.1
|
Book Value Per Share
2 |
1.700
|
1.730
|
2.080
|
2.320
|
1.840
|
1.500
|
1.450
|
1.480
|
Cash Flow per Share
2 |
0.0800
|
0.0700
|
0.0700
|
0.0700
|
0.0900
|
0.0800
|
0.0800
|
0.0800
|
Capex
1 |
5.55
|
1.44
|
4.71
|
5.32
|
7.89
|
26.7
|
20.8
|
13.7
|
Capex / Sales
|
11.69%
|
2.99%
|
8.44%
|
9.13%
|
13.08%
|
43.84%
|
33.13%
|
21.56%
|
Announcement Date
|
19-05-21
|
20-06-02
|
21-05-18
|
22-05-17
|
23-05-18
|
-
|
-
|
-
|
Last Close Price
1.13
NZD Average target price
1.22
NZD Spread / Average Target +7.96% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.83% | 254M | | +0.20% | 46.56B | | -10.37% | 12.88B | | -22.01% | 11.18B | | -11.94% | 10.88B | | -3.02% | 7.66B | | -4.64% | 6.69B | | -6.62% | 5.9B | | -6.62% | 5.73B | | -7.83% | 4.63B |
Retail REITs
|