|
|
|
Fiscal Period: June
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
| Capitalization1 |
10 848 | 14 515 | 15 225 | 14 149 | - | - |
| Entreprise Value (EV)1 |
14 053 | 19 427 | 23 239 | 21 552 | 21 111 | 20 762 |
| P/E ratio |
29,1x | 27,4x | 51,0x | 30,2x | 23,5x | 21,6x |
| Yield |
2,67% | 2,10% | 0,94% | 1,50% | 2,24% | 2,47% |
| Capitalization / Revenue |
1,18x | 1,27x | 1,23x | 1,08x | 1,04x | 1,00x |
| EV / Revenue |
1,53x | 1,70x | 1,87x | 1,64x | 1,54x | 1,47x |
| EV / EBITDA |
10,1x | 12,2x | 12,6x | 10,9x | 9,47x | 8,92x |
| Price to Book |
4,60x | 5,70x | 4,04x | 3,37x | 3,14x | 2,94x |
| Nbr of stocks (in thousands) |
200 972 | 200 927 | 228 882 | 227 700 | - | - |
| Reference price (AUD) |
54,0 | 72,2 | 66,5 | 62,1 | 62,1 | 62,1 |
| Last update |
08/29/2018 | 08/28/2019 | 08/26/2020 | 01/18/2021 | 01/18/2021 | 01/18/2021 |
|
1 AUD in Million Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: June
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
| Net sales1 |
9 176 | 11 415 | 12 396 | 13 111 | 13 670 | 14 142 |
| EBITDA1 |
1 396 | 1 592 | 1 844 | 1 982 | 2 230 | 2 329 |
| Operating profit (EBIT)1 |
1 008 | 1 108 | 952 | 1 077 | 1 296 | 1 363 |
| Operating Margin |
11,0% | 9,71% | 7,68% | 8,22% | 9,48% | 9,64% |
| Pre-Tax Profit (EBT)1 |
608 | 847 | 466 | 750 | 924 | 1 007 |
| Net income1 |
388 | 572 | 284 | 461 | 573 | 632 |
| Net margin |
4,23% | 5,01% | 2,29% | 3,51% | 4,19% | 4,47% |
| EPS2 |
1,86 | 2,63 | 1,31 | 2,05 | 2,64 | 2,88 |
| Dividend per Share2 |
1,44 | 1,52 | 0,63 | 0,94 | 1,39 | 1,53 |
| Last update |
08/29/2018 | 08/28/2019 | 08/26/2020 | 01/18/2021 | 01/18/2021 | 01/18/2021 |
|
1 AUD in Million 2 AUD Estimates
|
|
|
|
|
Fiscal Period: June
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
| Net Debt1 |
3 205 | 4 912 | 8 013 | 7 403 | 6 962 | 6 613 |
| Net Cash position1 |
- | - | - | - | - | - |
| Leverage (Debt / EBITDA) |
2,30x | 3,08x | 4,35x | 3,73x | 3,12x | 2,84x |
| Free Cash Flow1 |
521 | 310 | 1 000 | 440 | 799 | 837 |
| ROE (Net Profit / Equities) |
25,0% | 23,4% | 9,02% | 11,4% | 13,7% | 14,0% |
| Shareholders' equity1 |
1 553 | 2 450 | 3 149 | 4 041 | 4 195 | 4 525 |
| ROA (Net Profit / Asset) |
6,57% | 10,5% | 1,85% | 3,10% | 3,78% | 3,97% |
| Assets1 |
5 915 | 5 440 | 15 351 | 14 873 | 15 173 | 15 929 |
| Book Value Per Share2 |
11,7 | 12,7 | 16,5 | 18,5 | 19,8 | 21,1 |
| Cash Flow per Share2 |
4,91 | 4,47 | 8,05 | 5,10 | 6,47 | 7,00 |
| Capex1 |
474 | 594 | 681 | 683 | 704 | 754 |
| Capex / Sales |
5,16% | 5,20% | 5,49% | 5,21% | 5,15% | 5,33% |
| Last update |
08/29/2018 | 08/28/2019 | 08/26/2020 | 01/18/2021 | 01/18/2021 | 01/18/2021 |
|
1 AUD in Million 2 AUD Estimates
|
|
|
|
|
|
Financial data source
© 2021 S&P Global Market Intelligence
|
|
Capitalization (AUD) 14 149 278 000 Capitalization (USD) 10 872 351 314 Net sales (AUD) 12 395 500 000 Net sales (USD) 9 544 535 000 Number of employees 80 000 Sales / Employee (AUD) 154 944 Sales / Employee (USD) 119 307 Free-Float capitalization (AUD) 10 869 755 595 Free-Float capitalization (USD) 8 352 355 613 Avg. Exchange 20 sessions (AUD) 24 912 237 Avg. Exchange 20 sessions (USD) 19 182 422 Average Daily Capital Traded 0,18%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|
Canada
Deutschland
España
France
Italia
Schweiz (DE)
United Kingdom
Report
