Market Closed -
Australian S.E.
02:10:43 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
11
AUD
|
-2.48%
|
|
+5.87%
|
+9.13%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
746.7
|
678.7
|
2,129
|
1,363
|
1,948
|
2,182
|
-
|
-
|
Enterprise Value (EV)
1 |
720
|
692.6
|
2,132
|
1,445
|
2,040
|
2,263
|
2,254
|
2,248
|
P/E ratio
|
25.6
x
|
21.9
x
|
32.8
x
|
17.5
x
|
25.6
x
|
28.3
x
|
22.3
x
|
19.7
x
|
Yield
|
3.52%
|
3.93%
|
2.4%
|
4.98%
|
3.61%
|
3.16%
|
3.82%
|
4.34%
|
Capitalization / Revenue
|
35.3
x
|
30.3
x
|
65.5
x
|
29.6
x
|
42.8
x
|
45.6
x
|
40.1
x
|
35.1
x
|
EV / Revenue
|
34.1
x
|
30.9
x
|
65.6
x
|
31.4
x
|
44.8
x
|
47.3
x
|
41.4
x
|
36.2
x
|
EV / EBITDA
|
23.5
x
|
20.5
x
|
31.1
x
|
17.7
x
|
24.6
x
|
26.8
x
|
21.2
x
|
19
x
|
EV / FCF
|
34.2
x
|
31.5
x
|
64.8
x
|
-96.7
x
|
37.1
x
|
28.1
x
|
25.6
x
|
23.5
x
|
FCF Yield
|
2.92%
|
3.17%
|
1.54%
|
-1.03%
|
2.7%
|
3.56%
|
3.91%
|
4.26%
|
Price to Book
|
4.2
x
|
3.6
x
|
8.76
x
|
3.39
x
|
4.6
x
|
5.07
x
|
4.89
x
|
4.7
x
|
Nbr of stocks (in thousands)
|
170,476
|
173,132
|
177,823
|
193,860
|
195,151
|
198,334
|
-
|
-
|
Reference price
2 |
4.380
|
3.920
|
11.97
|
7.030
|
9.980
|
11.00
|
11.00
|
11.00
|
Announcement Date
|
8/5/19
|
8/3/20
|
8/4/21
|
8/2/22
|
8/2/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
21.12
|
22.4
|
32.51
|
46
|
45.51
|
47.89
|
54.47
|
62.19
|
EBITDA
1 |
30.68
|
33.77
|
68.5
|
81.55
|
82.85
|
84.5
|
106.3
|
118.1
|
EBIT
1 |
30.62
|
32.88
|
67.58
|
80.56
|
82.54
|
83.85
|
105
|
119.3
|
Operating Margin
|
144.94%
|
146.79%
|
207.86%
|
175.14%
|
181.35%
|
175.11%
|
192.76%
|
191.79%
|
Earnings before Tax (EBT)
1 |
30.51
|
32.4
|
67.02
|
76.36
|
76.47
|
76.64
|
96.78
|
113.1
|
Net income
1 |
30.55
|
32.2
|
67.02
|
76.36
|
76.47
|
77.64
|
99.32
|
113.7
|
Net margin
|
144.62%
|
143.75%
|
206.12%
|
166.02%
|
168.02%
|
162.13%
|
182.34%
|
182.77%
|
EPS
2 |
0.1710
|
0.1790
|
0.3650
|
0.4020
|
0.3900
|
0.3881
|
0.4943
|
0.5587
|
Free Cash Flow
1 |
21.04
|
21.97
|
32.92
|
-14.94
|
55.03
|
80.61
|
88.07
|
95.72
|
FCF margin
|
99.59%
|
98.08%
|
101.24%
|
-32.48%
|
120.91%
|
168.34%
|
161.69%
|
153.92%
|
FCF Conversion (EBITDA)
|
68.57%
|
65.06%
|
48.05%
|
-
|
66.43%
|
95.4%
|
82.86%
|
81.05%
|
FCF Conversion (Net income)
|
68.86%
|
68.23%
|
49.12%
|
-
|
71.96%
|
103.83%
|
88.68%
|
84.21%
|
Dividend per Share
2 |
0.1540
|
0.1540
|
0.2870
|
0.3500
|
0.3600
|
0.3481
|
0.4197
|
0.4773
|
Announcement Date
|
8/5/19
|
8/3/20
|
8/4/21
|
8/2/22
|
8/2/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
2021 S1
|
2021 S2
|
2022 S1
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
11.42
|
14.38
|
18.13
|
21.6
|
-
|
22.74
|
23.68
|
25.63
|
EBITDA
1 |
-
|
-
|
-
|
41.6
|
33.45
|
49.61
|
33.99
|
44.27
|
EBIT
1 |
-
|
-
|
-
|
41.15
|
-
|
-
|
33.94
|
44.06
|
Operating Margin
|
-
|
-
|
-
|
190.5%
|
-
|
-
|
143.29%
|
171.91%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
40.1
|
-
|
-
|
30.23
|
-
|
Net income
1 |
-
|
-
|
-
|
40.1
|
30.49
|
-
|
30.23
|
42.7
|
Net margin
|
-
|
-
|
-
|
185.65%
|
-
|
-
|
127.63%
|
166.61%
|
EPS
|
-
|
-
|
-
|
0.2100
|
0.1570
|
-
|
0.1530
|
-
|
Dividend per Share
|
0.0690
|
-
|
0.1700
|
0.1750
|
0.1560
|
0.1560
|
0.1560
|
-
|
Announcement Date
|
2/5/20
|
2/3/21
|
8/4/21
|
2/2/22
|
2/1/23
|
8/2/23
|
2/1/24
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
13.9
|
3.89
|
81.8
|
92.5
|
81
|
72.5
|
66.3
|
Net Cash position
1 |
26.7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
0.4126
x
|
0.0567
x
|
1.003
x
|
1.117
x
|
0.9584
x
|
0.682
x
|
0.5616
x
|
Free Cash Flow
1 |
21
|
22
|
32.9
|
-14.9
|
55
|
80.6
|
88.1
|
95.7
|
ROE (net income / shareholders' equity)
|
22.2%
|
17.6%
|
31%
|
24.2%
|
18.5%
|
18.5%
|
22.6%
|
24.9%
|
ROA (Net income/ Total Assets)
|
20.9%
|
15.1%
|
22.2%
|
17.3%
|
14%
|
14.7%
|
17.7%
|
19.3%
|
Assets
1 |
145.8
|
212.7
|
302.4
|
441
|
544.7
|
529.4
|
561.6
|
587.9
|
Book Value Per Share
2 |
1.040
|
1.090
|
1.370
|
2.070
|
2.170
|
2.170
|
2.250
|
2.340
|
Cash Flow per Share
2 |
0.1200
|
0.1200
|
0.1800
|
-0.0800
|
0.2800
|
0.4200
|
0.4600
|
0.5000
|
Capex
1 |
0.05
|
0.12
|
0.06
|
2.01
|
0.01
|
0.3
|
0.31
|
0.32
|
Capex / Sales
|
0.25%
|
0.55%
|
0.17%
|
4.38%
|
0.02%
|
0.63%
|
0.56%
|
0.51%
|
Announcement Date
|
8/5/19
|
8/3/20
|
8/4/21
|
8/2/22
|
8/2/23
|
-
|
-
|
-
|
Average target price
11.83
AUD Spread / Average Target +7.52% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.13% | 1.42B | | +4.75% | 8.74B | | +13.83% | 3.48B | | -36.31% | 2.96B | | +13.29% | 2.52B | | +14.51% | 2.39B | | +42.63% | 2.17B | | +17.41% | 1.49B | | +12.44% | 1.49B | | 0.00% | 1.02B |
Wealth Management
|