|
Fiscal Period: September
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Capitalization1 |
821 | 895 | 1 690 | 1 673 | - | - |
Entreprise Value (EV)1 |
995 | 990 | 1 824 | 1 782 | 1 740 | 1 683 |
P/E ratio |
11,7x | 11,3x | 13,7x | 13,7x | 12,7x | 12,0x |
Yield |
2,54% | 2,85% | 2,03% | 2,53% | 2,79% | 3,04% |
Capitalization / Revenue |
0,51x | 0,54x | 0,81x | 0,77x | 0,74x | 0,71x |
EV / Revenue |
0,62x | 0,59x | 0,87x | 0,82x | 0,77x | 0,71x |
EV / EBITDA |
12,6x | 12,6x | 11,2x | 10,6x | 9,75x | 8,85x |
Price to Book |
2,68x | 1,82x | 2,51x | 2,21x | 1,98x | 1,78x |
Nbr of stocks (in thousands) |
115 819 | 141 651 | 155 754 | 156 354 | - | - |
Reference price (AUD) |
7,09 | 6,32 | 10,9 | 10,7 | 10,7 | 10,7 |
Last update |
11/11/2018 | 11/10/2019 | 11/15/2020 | 01/11/2021 | 01/11/2021 | 01/11/2021 |
1 AUD in Million Estimates
|
|
Income Statement Evolution | |
|
|
Annual Income Statement Data |
|
Fiscal Period: September
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Net sales1 |
1 613 | 1 667 | 2 093 | 2 176 | 2 264 | 2 367 |
EBITDA1 |
79,0 | 78,8 | 162 | 168 | 178 | 190 |
Operating profit (EBIT)1 |
74,6 | 73,7 | 121 | 136 | 146 | 157 |
Operating Margin |
4,62% | 4,42% | 5,76% | 6,26% | 6,43% | 6,63% |
Pre-Tax Profit (EBT)1 |
- | 60,4 | 104 | 131 | 142 | 152 |
Net income1 |
71,6 | 68,9 | 123 | 123 | 132 | 141 |
Net margin |
4,44% | 4,13% | 5,87% | 5,63% | 5,82% | 5,94% |
EPS2 |
0,61 | 0,56 | 0,79 | 0,78 | 0,84 | 0,89 |
Dividend per Share2 |
0,18 | 0,18 | 0,22 | 0,27 | 0,30 | 0,33 |
Last update |
11/11/2018 | 11/10/2019 | 11/15/2020 | 01/11/2021 | 01/11/2021 | 01/11/2021 |
1 AUD in Million 2 AUD Estimates
|
|
|
Fiscal Period: September
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Net Debt1 |
173 | 94,3 | 134 | 109 | 66,6 | 10,0 |
Net Cash position1 |
- | - | - | - | - | - |
Leverage (Debt / EBITDA) |
2,20x | 1,20x | 0,83x | 0,64x | 0,37x | 0,05x |
Free Cash Flow1 |
-17,8 | -19,1 | 135 | 89,2 | 98,7 | 111 |
ROE (Net Profit / Equities) |
22,7% | 15,9% | 21,1% | 17,2% | 16,6% | 16,0% |
Shareholders' equity1 |
316 | 433 | 581 | 711 | 794 | 878 |
ROA (Net Profit / Asset) |
7,35% | 6,53% | 9,56% | 8,60% | 8,80% | 8,90% |
Assets1 |
974 | 1 055 | 1 285 | 1 425 | 1 498 | 1 580 |
Book Value Per Share2 |
2,65 | 3,47 | 4,32 | 4,83 | 5,40 | 6,00 |
Cash Flow per Share2 |
-0,10 | 0,85 | 0,92 | 0,78 | 0,83 | 0,92 |
Capex1 |
4,10 | 3,72 | 7,38 | 9,00 | 10,5 | 10,5 |
Capex / Sales |
0,25% | 0,22% | 0,35% | 0,41% | 0,46% | 0,44% |
Last update |
11/11/2018 | 11/10/2019 | 11/15/2020 | 01/11/2021 | 01/11/2021 | 01/11/2021 |
1 AUD in Million 2 AUD Estimates
|
|
|
| Financial data source © 2021 S&P Global Market Intelligence
|
|
Capitalization (AUD) 1 672 984 076 Capitalization (USD) 1 285 526 415 Net sales (AUD) 2 092 600 000 Net sales (USD) 1 615 047 754 Sales / Employee (AUD) 1 037 996 Sales / Employee (USD) 801 115 Free-Float capitalization (AUD) 1 607 591 426 Free-Float capitalization (USD) 1 235 278 489 Avg. Exchange 20 sessions (AUD) 8 979 247 Avg. Exchange 20 sessions (USD) 6 930 093 Average Daily Capital Traded 0,54%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|