Market Closed -
Australian S.E.
07:10:45 26/04/2024 BST
|
5-day change
|
1st Jan Change
|
5.47
AUD
|
-2.50%
|
|
+0.74%
|
-21.86%
|
Fiscal Period: Junio |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
386.4
|
965.3
|
2,070
|
1,245
|
1,955
|
1,473
|
-
|
-
|
Enterprise Value (EV)
1 |
470.3
|
1,260
|
2,432
|
1,668
|
2,603
|
2,163
|
2,123
|
2,081
|
P/E ratio
|
18
x
|
-53.9
x
|
54.8
x
|
23.6
x
|
80.7
x
|
26.1
x
|
17
x
|
14.3
x
|
Yield
|
3.94%
|
2.49%
|
1.69%
|
2.89%
|
2.34%
|
3.13%
|
3.85%
|
4.31%
|
Capitalization / Revenue
|
1.54
x
|
1.49
x
|
1.76
x
|
0.94
x
|
1.38
x
|
0.74
x
|
0.7
x
|
0.68
x
|
EV / Revenue
|
1.87
x
|
1.95
x
|
2.07
x
|
1.26
x
|
1.84
x
|
1.09
x
|
1.02
x
|
0.96
x
|
EV / EBITDA
|
9.82
x
|
17.6
x
|
14.5
x
|
9.11
x
|
16.1
x
|
8.19
x
|
7.31
x
|
6.7
x
|
EV / FCF
|
20.4
x
|
20.8
x
|
34.7
x
|
17.5
x
|
90.3
x
|
-61.9
x
|
18.9
x
|
17.3
x
|
FCF Yield
|
4.89%
|
4.81%
|
2.89%
|
5.72%
|
1.11%
|
-1.62%
|
5.3%
|
5.78%
|
Price to Book
|
2.45
x
|
1.61
x
|
3.4
x
|
1.95
x
|
2.12
x
|
1.6
x
|
1.55
x
|
1.49
x
|
Nbr of stocks (in thousands)
|
101,429
|
218,399
|
218,399
|
218,399
|
269,218
|
269,359
|
-
|
-
|
Reference price
2 |
3.810
|
4.420
|
9.480
|
5.700
|
7.260
|
5.470
|
5.470
|
5.470
|
Announcement Date
|
26/08/19
|
30/08/20
|
24/08/21
|
23/08/22
|
29/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
251.3
|
646.5
|
1,173
|
1,325
|
1,418
|
1,990
|
2,090
|
2,174
|
EBITDA
1 |
47.9
|
71.7
|
167.5
|
183.1
|
161.9
|
264.1
|
290.4
|
310.6
|
EBIT
1 |
31.5
|
32.13
|
73.1
|
83.9
|
84.5
|
114.2
|
155.4
|
174.7
|
Operating Margin
|
12.53%
|
4.97%
|
6.23%
|
6.33%
|
5.96%
|
5.74%
|
7.44%
|
8.04%
|
Earnings before Tax (EBT)
1 |
24.95
|
-7.328
|
48.99
|
64.47
|
33.36
|
69.41
|
122.4
|
145
|
Net income
1 |
21.54
|
-13.57
|
37.8
|
52.91
|
21
|
58.32
|
89.29
|
104
|
Net margin
|
8.57%
|
-2.1%
|
3.22%
|
3.99%
|
1.48%
|
2.93%
|
4.27%
|
4.78%
|
EPS
2 |
0.2120
|
-0.0820
|
0.1730
|
0.2420
|
0.0900
|
0.2092
|
0.3213
|
0.3829
|
Free Cash Flow
1 |
23
|
60.6
|
70.15
|
95.43
|
28.81
|
-34.97
|
112.6
|
120.2
|
FCF margin
|
9.15%
|
9.37%
|
5.98%
|
7.2%
|
2.03%
|
-1.76%
|
5.39%
|
5.53%
|
FCF Conversion (EBITDA)
|
48.02%
|
84.52%
|
41.88%
|
52.12%
|
17.8%
|
-
|
38.78%
|
38.72%
|
FCF Conversion (Net income)
|
106.76%
|
-
|
185.6%
|
180.37%
|
137.2%
|
-
|
126.11%
|
115.64%
|
Dividend per Share
2 |
0.1500
|
0.1100
|
0.1600
|
0.1650
|
0.1700
|
0.1712
|
0.2108
|
0.2360
|
Announcement Date
|
26/08/19
|
30/08/20
|
24/08/21
|
23/08/22
|
29/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
|
132.9
|
512.5
|
570.8
|
602.3
|
649
|
675.7
|
678.3
|
739.5
|
982.7
|
-
|
-
|
-
|
EBITDA
|
28
|
43.7
|
94.6
|
72.9
|
-
|
92.3
|
79.8
|
82.1
|
130.5
|
-
|
-
|
-
|
EBIT
|
18.3
|
13.83
|
45.2
|
27.9
|
39.9
|
44
|
44.9
|
39.6
|
58.1
|
-
|
-
|
-
|
Operating Margin
|
13.77%
|
2.7%
|
7.92%
|
4.63%
|
6.15%
|
6.51%
|
6.62%
|
5.35%
|
5.91%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
11.5
|
-18.83
|
37.16
|
11.83
|
27.86
|
36.61
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
8.7
|
-22.27
|
32
|
5.798
|
21.22
|
31.69
|
17.2
|
3.795
|
28.06
|
-
|
-
|
-
|
Net margin
|
6.55%
|
-4.35%
|
5.61%
|
0.96%
|
3.27%
|
4.69%
|
2.54%
|
0.51%
|
2.86%
|
-
|
-
|
-
|
EPS
1 |
0.0598
|
-
|
-
|
-
|
-
|
0.1451
|
0.0785
|
0.0115
|
0.1089
|
0.1100
|
0.1600
|
0.1600
|
Dividend per Share
|
0.0650
|
0.0450
|
-
|
0.0700
|
0.0700
|
0.0950
|
0.0750
|
0.0950
|
0.0800
|
-
|
-
|
-
|
Announcement Date
|
25/02/20
|
30/08/20
|
24/02/21
|
24/08/21
|
22/02/22
|
23/08/22
|
22/02/23
|
29/08/23
|
27/02/24
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
83.9
|
295
|
361
|
423
|
648
|
689
|
650
|
608
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.751
x
|
4.11
x
|
2.156
x
|
2.312
x
|
4.005
x
|
2.611
x
|
2.238
x
|
1.957
x
|
Free Cash Flow
1 |
23
|
60.6
|
70.2
|
95.4
|
28.8
|
-35
|
113
|
120
|
ROE (net income / shareholders' equity)
|
15.1%
|
4.33%
|
12.4%
|
8.48%
|
6.34%
|
7.28%
|
10.1%
|
11.2%
|
ROA (Net income/ Total Assets)
|
7.77%
|
1.94%
|
5.52%
|
3.65%
|
2.75%
|
3.59%
|
4.95%
|
5.38%
|
Assets
1 |
277.2
|
-699.8
|
684.5
|
1,449
|
762.4
|
1,626
|
1,805
|
1,933
|
Book Value Per Share
2 |
1.560
|
2.750
|
2.780
|
2.930
|
3.430
|
3.420
|
3.540
|
3.670
|
Cash Flow per Share
2 |
0.4000
|
0.5400
|
0.5100
|
0.6300
|
0.5600
|
0.6300
|
0.7800
|
0.8500
|
Capex
1 |
17.6
|
29.5
|
41.7
|
43.1
|
100
|
206
|
97.7
|
102
|
Capex / Sales
|
7.02%
|
4.56%
|
3.55%
|
3.25%
|
7.06%
|
10.36%
|
4.67%
|
4.71%
|
Announcement Date
|
26/08/19
|
30/08/20
|
24/08/21
|
23/08/22
|
29/08/23
|
-
|
-
|
-
|
Last Close Price
5.47
AUD Average target price
7.064
AUD Spread / Average Target +29.14% Consensus |