Market Closed -
OTC Markets
18:10:11 24/06/2024 BST
|
5-day change
|
1st Jan Change
|
1.28
USD
|
-11.72%
|
|
-11.72%
|
-9.22%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
12,239
|
8,533
|
11,498
|
7,788
|
8,918
|
7,537
|
-
|
-
|
Enterprise Value (EV)
1 |
15,553
|
12,509
|
15,303
|
11,521
|
13,336
|
11,968
|
12,186
|
12,479
|
P/E ratio
|
11.3
x
|
15.3
x
|
12.8
x
|
8.59
x
|
-53.8
x
|
13.9
x
|
13.5
x
|
11.4
x
|
Yield
|
3.71%
|
4.19%
|
3.39%
|
5.16%
|
4.65%
|
5.46%
|
5.46%
|
5.88%
|
Capitalization / Revenue
|
14.1
x
|
11.1
x
|
14.7
x
|
9.91
x
|
11.5
x
|
8.29
x
|
8.33
x
|
7.7
x
|
EV / Revenue
|
17.9
x
|
16.2
x
|
19.6
x
|
14.7
x
|
17.2
x
|
13.2
x
|
13.5
x
|
12.7
x
|
EV / EBITDA
|
17.3
x
|
14.3
x
|
19.7
x
|
13.5
x
|
15.9
x
|
14.3
x
|
14.7
x
|
14.1
x
|
EV / FCF
|
-
|
27.7
x
|
24.2
x
|
13
x
|
-222
x
|
27.1
x
|
-
|
-
|
FCF Yield
|
-
|
3.61%
|
4.13%
|
7.72%
|
-0.45%
|
3.69%
|
-
|
-
|
Price to Book
|
1.24
x
|
0.84
x
|
1.09
x
|
0.7
x
|
0.84
x
|
0.69
x
|
0.67
x
|
0.65
x
|
Nbr of stocks (in thousands)
|
3,910,134
|
3,932,383
|
3,937,557
|
3,943,403
|
3,945,860
|
3,945,860
|
-
|
-
|
Reference price
2 |
3.130
|
2.170
|
2.920
|
1.975
|
2.260
|
1.910
|
1.910
|
1.910
|
Announcement Date
|
07/08/19
|
19/08/20
|
11/08/21
|
10/08/22
|
15/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
867
|
771
|
781
|
786
|
777
|
908.6
|
904.7
|
979.1
|
EBITDA
1 |
901
|
872
|
775
|
856
|
840
|
834.1
|
826.6
|
885.3
|
EBIT
1 |
849
|
796
|
704
|
773
|
767
|
826
|
805.6
|
891.4
|
Operating Margin
|
97.92%
|
103.24%
|
90.14%
|
98.35%
|
98.71%
|
90.9%
|
89.05%
|
91.05%
|
Earnings before Tax (EBT)
1 |
1,072
|
583
|
934
|
985
|
-182
|
388.9
|
595.3
|
651.3
|
Net income
1 |
1,019
|
558
|
901
|
906
|
-165
|
538.4
|
550.2
|
639.4
|
Net margin
|
117.53%
|
72.37%
|
115.36%
|
115.27%
|
-21.24%
|
59.25%
|
60.81%
|
65.3%
|
EPS
2 |
0.2760
|
0.1420
|
0.2290
|
0.2300
|
-0.0420
|
0.1376
|
0.1410
|
0.1679
|
Free Cash Flow
1 |
-
|
451
|
632
|
889
|
-60
|
442
|
-
|
-
|
FCF margin
|
-
|
58.5%
|
80.92%
|
113.1%
|
-7.72%
|
48.64%
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
51.72%
|
81.55%
|
103.86%
|
-
|
52.99%
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
80.82%
|
70.14%
|
98.12%
|
-
|
82.1%
|
-
|
-
|
Dividend per Share
2 |
0.1160
|
0.0910
|
0.0990
|
0.1020
|
0.1050
|
0.1042
|
0.1042
|
0.1123
|
Announcement Date
|
07/08/19
|
19/08/20
|
11/08/21
|
10/08/22
|
15/08/23
|
-
|
-
|
-
|
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
|
---|
Net sales
|
-
|
381
|
534.3
|
-
|
-
|
-
|
-
|
378
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
336
|
395.7
|
-
|
-
|
382
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
88.19%
|
74.06%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
613
|
-
|
351.5
|
-
|
565
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
65.79%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.1560
|
-
|
0.0890
|
-
|
0.1430
|
-
|
0.0545
|
-
|
-
|
-
|
-
|
Dividend per Share
1 |
0.0610
|
0.0300
|
0.0480
|
0.0495
|
0.0510
|
0.0510
|
0.0520
|
0.0530
|
0.0450
|
0.0600
|
0.0600
|
Announcement Date
|
05/02/20
|
19/08/20
|
11/02/21
|
11/08/21
|
09/02/22
|
10/08/22
|
08/02/23
|
15/08/23
|
07/02/24
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,314
|
3,976
|
3,805
|
3,733
|
4,418
|
4,431
|
4,649
|
4,943
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.678
x
|
4.56
x
|
4.91
x
|
4.361
x
|
5.26
x
|
5.313
x
|
5.624
x
|
5.583
x
|
Free Cash Flow
1 |
-
|
451
|
632
|
889
|
-60
|
442
|
-
|
-
|
ROE (net income / shareholders' equity)
|
11%
|
5.59%
|
5.32%
|
5.49%
|
5.35%
|
5.05%
|
4.98%
|
5.45%
|
ROA (Net income/ Total Assets)
|
3.28%
|
3.74%
|
3.51%
|
3.6%
|
3.4%
|
3.71%
|
3.7%
|
4.04%
|
Assets
1 |
31,067
|
14,913
|
25,640
|
25,172
|
-4,849
|
14,529
|
14,887
|
15,813
|
Book Value Per Share
2 |
2.520
|
2.570
|
2.690
|
2.820
|
2.680
|
2.760
|
2.840
|
2.920
|
Cash Flow per Share
2 |
0.1400
|
0.1200
|
0.1600
|
0.2300
|
-0.0100
|
0.0900
|
0.1100
|
0.1000
|
Capex
1 |
-
|
700
|
634
|
7
|
3
|
112
|
85.7
|
168
|
Capex / Sales
|
-
|
90.79%
|
81.18%
|
0.89%
|
0.39%
|
12.37%
|
9.47%
|
17.12%
|
Announcement Date
|
07/08/19
|
19/08/20
|
11/08/21
|
10/08/22
|
15/08/23
|
-
|
-
|
-
|
Last Close Price
1.91
AUD Average target price
2.282
AUD Spread / Average Target +19.46% Consensus |
1st Jan change
|
Capi.
|
---|
| -13.73% | 12.23B | | -16.08% | 7.32B | | -10.68% | 5.93B | | -6.14% | 5.35B | | +3.20% | 4.85B | | +7.12% | 4.8B | | -12.67% | 4.15B | | -1.59% | 3.58B | | -14.80% | 3.12B |
Diversified REITs
|