|
Fiscal Period: June
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Capitalization1 |
31 123 | 45 739 | 37 194 | 37 079 | - | - |
Entreprise Value (EV)1 |
47 445 | 62 388 | 52 524 | 51 411 | 50 891 | 49 983 |
P/E ratio |
8,73x | 21,3x | 20,5x | 22,0x | 22,2x | 20,6x |
Yield |
10,1% | 4,16% | 5,11% | 4,99% | 4,85% | 4,66% |
Capitalization / Revenue |
1,07x | 1,64x | 1,42x | 1,52x | 1,53x | 1,53x |
EV / Revenue |
1,63x | 2,24x | 2,01x | 2,11x | 2,11x | 2,06x |
EV / EBITDA |
4,69x | 7,81x | 5,90x | 6,87x | 6,91x | 6,63x |
Price to Book |
2,07x | 3,15x | 2,57x | 2,55x | 2,58x | 2,57x |
Nbr of stocks (in thousands) |
11 878 863 | 11 880 290 | 11 883 097 | 11 884 190 | - | - |
Reference price (AUD) |
2,62 | 3,85 | 3,13 | 3,12 | 3,12 | 3,12 |
Last update |
08/16/2018 | 08/14/2019 | 08/12/2020 | 12/12/2020 | 12/12/2020 | 12/12/2020 |
1 AUD in Million Estimates
|
|
Income Statement Evolution | |
|
|
Annual Income Statement Data |
|
Fiscal Period: June
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Net sales1 |
29 042 | 27 807 | 26 161 | 24 394 | 24 173 | 24 298 |
EBITDA1 |
10 121 | 7 984 | 8 905 | 7 488 | 7 361 | 7 539 |
Operating profit (EBIT)1 |
5 651 | 3 702 | 3 567 | 3 018 | 2 991 | 3 187 |
Operating Margin |
19,5% | 13,3% | 13,6% | 12,4% | 12,4% | 13,1% |
Pre-Tax Profit (EBT)1 |
5 102 | 3 072 | 2 796 | 2 436 | 2 379 | 2 628 |
Net income1 |
3 563 | 2 154 | 1 819 | 1 641 | 1 637 | 1 793 |
Net margin |
12,3% | 7,75% | 6,95% | 6,73% | 6,77% | 7,38% |
EPS2 |
0,30 | 0,18 | 0,15 | 0,14 | 0,14 | 0,15 |
Dividend per Share2 |
0,27 | 0,16 | 0,16 | 0,16 | 0,15 | 0,15 |
Last update |
08/16/2018 | 08/14/2019 | 08/12/2020 | 12/12/2020 | 12/12/2020 | 12/12/2020 |
1 AUD in Million 2 AUD Estimates
|
|
|
Fiscal Period: June
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Net Debt1 |
16 322 | 16 649 | 15 330 | 14 332 | 13 813 | 12 904 |
Net Cash position1 |
- | - | - | - | - | - |
Leverage (Debt / EBITDA) |
1,61x | 2,09x | 1,72x | 1,91x | 1,88x | 1,71x |
Free Cash Flow1 |
5 035 | 3 068 | 4 034 | 3 387 | 2 885 | 2 579 |
ROE (Net Profit / Equities) |
24,1% | 14,8% | 12,5% | 10,6% | 11,1% | 11,7% |
Shareholders' equity1 |
14 784 | 14 554 | 14 552 | 15 527 | 14 720 | 15 378 |
ROA (Net Profit / Asset) |
8,38% | 5,04% | 4,18% | 4,42% | 4,53% | 5,03% |
Assets1 |
42 502 | 42 730 | 43 496 | 37 102 | 36 146 | 35 624 |
Book Value Per Share2 |
1,26 | 1,22 | 1,22 | 1,22 | 1,21 | 1,21 |
Cash Flow per Share2 |
0,72 | 0,56 | 0,59 | 0,50 | 0,52 | 0,51 |
Capex1 |
3 571 | 4 370 | 3 442 | 3 156 | 3 557 | 3 169 |
Capex / Sales |
12,3% | 15,7% | 13,2% | 12,9% | 14,7% | 13,0% |
Last update |
08/16/2018 | 08/14/2019 | 08/12/2020 | 12/16/2020 | 12/16/2020 | 11/12/2020 |
1 AUD in Million 2 AUD Estimates
|
|
|
| Financial data source © 2021 S&P Global Market Intelligence
|
|
|
Pay out or stay out? Dividends in doubt as Australian profits catch virus |
Capitalization (AUD) 37 078 673 448 Capitalization (USD) 28 863 983 690 Net sales (AUD) 26 161 000 000 Net sales (USD) 20 195 245 560 Number of employees 28 959 Sales / Employee (AUD) 903 381 Sales / Employee (USD) 697 374 Free-Float capitalization (AUD) 36 799 778 576 Free-Float capitalization (USD) 28 646 877 297 Avg. Exchange 20 sessions (AUD) 42 727 870 Avg. Exchange 20 sessions (USD) 32 984 206 Average Daily Capital Traded 0,12%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|