Market Closed -
Australian S.E.
07:10:49 21/06/2024 BST
|
5-day change
|
1st Jan Change
|
6.74
AUD
|
+2.12%
|
|
+1.81%
|
+3.85%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,022
|
3,168
|
3,639
|
4,652
|
4,443
|
4,617
|
-
|
-
|
Enterprise Value (EV)
1 |
10,307
|
10,245
|
8,973
|
9,702
|
9,741
|
5,601
|
5,562
|
5,524
|
P/E ratio
|
13
x
|
-6.45
x
|
6.13
x
|
20.7
x
|
17.1
x
|
15.9
x
|
11.8
x
|
10.7
x
|
Yield
|
5.35%
|
3.97%
|
3.7%
|
3.36%
|
3.7%
|
3.83%
|
4.14%
|
4.51%
|
Capitalization / Revenue
|
4.9
x
|
3.97
x
|
5.34
x
|
5.99
x
|
5.28
x
|
5
x
|
4.58
x
|
4.27
x
|
EV / Revenue
|
12.6
x
|
12.8
x
|
13.2
x
|
12.5
x
|
11.6
x
|
6.06
x
|
5.52
x
|
5.11
x
|
EV / EBITDA
|
18.1
x
|
19.4
x
|
21.6
x
|
19.8
x
|
18.1
x
|
9.25
x
|
8.3
x
|
7.52
x
|
EV / FCF
|
17.4
x
|
21.5
x
|
5.24
x
|
26.7
x
|
-152
x
|
11.9
x
|
11.2
x
|
8.89
x
|
FCF Yield
|
5.75%
|
4.64%
|
19.1%
|
3.75%
|
-0.66%
|
8.39%
|
8.94%
|
11.2%
|
Price to Book
|
1.12
x
|
0.9
x
|
0.95
x
|
1.17
x
|
1.06
x
|
1.18
x
|
1.1
x
|
1.03
x
|
Nbr of stocks (in thousands)
|
605,797
|
718,368
|
672,656
|
680,146
|
685,714
|
685,028
|
-
|
-
|
Reference price
2 |
6.640
|
4.410
|
5.410
|
6.840
|
6.480
|
6.740
|
6.740
|
6.740
|
Announcement Date
|
12/08/19
|
10/08/20
|
09/08/21
|
16/08/22
|
14/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
821
|
797.4
|
682
|
776.9
|
842.2
|
923.7
|
1,008
|
1,081
|
EBITDA
1 |
568.9
|
528.3
|
416.3
|
490.4
|
539.2
|
605.8
|
670.4
|
734.9
|
EBIT
1 |
553.6
|
513
|
401
|
476.4
|
524.7
|
604.7
|
673.9
|
729.5
|
Operating Margin
|
67.43%
|
64.33%
|
58.8%
|
61.32%
|
62.3%
|
65.46%
|
66.84%
|
67.5%
|
Earnings before Tax (EBT)
1 |
437.8
|
-590.6
|
830.6
|
357.3
|
408
|
298
|
638.9
|
685.8
|
Net income
1 |
307.8
|
-416
|
592
|
253.7
|
287.5
|
329.2
|
445.4
|
486.9
|
Net margin
|
37.49%
|
-52.17%
|
86.8%
|
32.66%
|
34.14%
|
35.64%
|
44.18%
|
45.05%
|
EPS
2 |
0.5090
|
-0.6840
|
0.8820
|
0.3310
|
0.3790
|
0.4236
|
0.5716
|
0.6297
|
Free Cash Flow
1 |
592.4
|
475.6
|
1,712
|
363.5
|
-63.9
|
470
|
497
|
621
|
FCF margin
|
72.16%
|
59.64%
|
250.97%
|
46.79%
|
-7.59%
|
50.88%
|
49.3%
|
57.46%
|
FCF Conversion (EBITDA)
|
104.13%
|
90.02%
|
411.15%
|
74.12%
|
-
|
77.58%
|
74.14%
|
84.5%
|
FCF Conversion (Net income)
|
192.46%
|
-
|
289.12%
|
143.28%
|
-
|
142.76%
|
111.58%
|
127.55%
|
Dividend per Share
2 |
0.3550
|
0.1750
|
0.2000
|
0.2300
|
0.2400
|
0.2578
|
0.2788
|
0.3042
|
Announcement Date
|
12/08/19
|
10/08/20
|
09/08/21
|
16/08/22
|
14/08/23
|
-
|
-
|
-
|
Fiscal Period: Juni |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 Q3
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Net sales
1 |
422.7
|
374.7
|
325.3
|
356.7
|
386.5
|
390.4
|
410.5
|
431.7
|
447.2
|
180
|
476.9
|
497.4
|
504.7
|
526.9
|
532.6
|
EBITDA
|
288.9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
281.1
|
231.9
|
198.5
|
202.5
|
239.4
|
237
|
252.4
|
272.3
|
292.6
|
-
|
313.7
|
337.8
|
333
|
352.2
|
-
|
Operating Margin
|
66.5%
|
61.89%
|
61.02%
|
56.77%
|
61.94%
|
60.71%
|
61.49%
|
63.08%
|
65.43%
|
-
|
65.78%
|
67.93%
|
65.98%
|
66.85%
|
-
|
Earnings before Tax (EBT)
|
321.9
|
-
|
-
|
518.2
|
391.4
|
-
|
-
|
-
|
84.8
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
220.4
|
-636.4
|
222.8
|
369.2
|
282
|
-28.3
|
122.7
|
164.8
|
56.3
|
-
|
322.4
|
-
|
-
|
-
|
-
|
Net margin
|
52.14%
|
-169.84%
|
68.49%
|
103.5%
|
72.96%
|
-7.25%
|
29.89%
|
38.17%
|
12.59%
|
-
|
67.6%
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
0.3390
|
-0.008000
|
0.1720
|
0.2070
|
0.0810
|
-
|
0.4630
|
-
|
-
|
-
|
-
|
Dividend per Share
|
0.2500
|
-
|
0.0950
|
0.1050
|
0.1150
|
0.1150
|
0.1200
|
0.1200
|
0.1300
|
-
|
0.1252
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/02/20
|
10/08/20
|
08/02/21
|
09/08/21
|
16/02/22
|
16/08/22
|
13/02/23
|
14/08/23
|
12/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
6,285
|
7,077
|
5,334
|
5,050
|
5,298
|
984
|
945
|
907
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
11.05
x
|
13.4
x
|
12.81
x
|
10.3
x
|
9.825
x
|
1.624
x
|
1.41
x
|
1.234
x
|
Free Cash Flow
1 |
592
|
476
|
1,712
|
364
|
-63.9
|
470
|
497
|
621
|
ROE (net income / shareholders' equity)
|
11.4%
|
10%
|
7.9%
|
8.1%
|
8.9%
|
10.2%
|
10.9%
|
11%
|
ROA (Net income/ Total Assets)
|
1.5%
|
1.23%
|
2.03%
|
1.08%
|
1.2%
|
1.69%
|
1.75%
|
1.79%
|
Assets
1 |
20,498
|
-33,841
|
29,190
|
23,532
|
23,956
|
19,538
|
25,450
|
27,263
|
Book Value Per Share
2 |
5.940
|
4.900
|
5.690
|
5.860
|
6.090
|
5.720
|
6.130
|
6.540
|
Cash Flow per Share
2 |
0.8300
|
0.8000
|
2.810
|
2.850
|
1.400
|
0.3700
|
0.5200
|
0.6100
|
Capex
1 |
59.9
|
9.3
|
12.9
|
2.9
|
7.9
|
150
|
124
|
93.5
|
Capex / Sales
|
7.3%
|
1.17%
|
1.89%
|
0.37%
|
0.94%
|
16.23%
|
12.29%
|
8.65%
|
Announcement Date
|
12/08/19
|
10/08/20
|
09/08/21
|
16/08/22
|
14/08/23
|
-
|
-
|
-
|
Last Close Price
6.74
AUD Average target price
7.613
AUD Spread / Average Target +12.95% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.85% | 3.06B | | +11.46% | 101B | | +3.40% | 96.29B | | -18.00% | 79.5B | | +23.00% | 77.49B | | +20.83% | 31.46B | | +23.66% | 31.11B | | +2.20% | 17.55B | | -10.17% | 14.95B | | +19.13% | 12.46B |
Life Insurance
|