Market Closed -
Australian S.E.
02:11:02 2024-06-07 am EDT
|
5-day change
|
1st Jan Change
|
6.59
AUD
|
+0.61%
|
|
-6.13%
|
-21.45%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
610.1
|
2,625
|
3,778
|
3,333
|
3,385
|
3,092
|
-
|
-
|
Enterprise Value (EV)
1 |
648.3
|
2,231
|
3,780
|
3,481
|
3,385
|
2,974
|
2,853
|
2,596
|
P/E ratio
|
6.87
x
|
5.68
x
|
7.1
x
|
16.5
x
|
14.8
x
|
7.38
x
|
8.17
x
|
8.61
x
|
Yield
|
-
|
-
|
2.73%
|
-
|
-
|
3.99%
|
3.9%
|
4.61%
|
Capitalization / Revenue
|
0.78
x
|
2.05
x
|
2.59
x
|
2.39
x
|
2.22
x
|
1.56
x
|
1.59
x
|
1.59
x
|
EV / Revenue
|
0.83
x
|
1.74
x
|
2.59
x
|
2.5
x
|
2.22
x
|
1.5
x
|
1.47
x
|
1.34
x
|
EV / EBITDA
|
1.86
x
|
2.72
x
|
4.08
x
|
7.06
x
|
6.13
x
|
3.45
x
|
3.63
x
|
3.43
x
|
EV / FCF
|
4.15
x
|
4.98
x
|
-71.9
x
|
-74.2
x
|
-
|
9.43
x
|
10.7
x
|
16.4
x
|
FCF Yield
|
24.1%
|
20.1%
|
-1.39%
|
-1.35%
|
-
|
10.6%
|
9.33%
|
6.1%
|
Price to Book
|
1.62
x
|
3.08
x
|
3.25
x
|
2.65
x
|
-
|
1.68
x
|
1.49
x
|
1.35
x
|
Nbr of stocks (in thousands)
|
467,688
|
502,116
|
516,612
|
517,193
|
518,071
|
518,101
|
-
|
-
|
Reference price
2 |
1.304
|
5.228
|
7.314
|
6.444
|
6.534
|
5.967
|
5.967
|
5.967
|
Announcement Date
|
5/20/20
|
5/26/21
|
5/25/22
|
5/30/23
|
5/30/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
785.1
|
1,282
|
1,461
|
1,395
|
1,524
|
1,983
|
1,940
|
1,942
|
EBITDA
1 |
348.5
|
819.5
|
925.8
|
493.2
|
552.5
|
861.8
|
785.1
|
755.8
|
EBIT
1 |
326.5
|
774.1
|
873.3
|
372.1
|
429
|
727.5
|
638.6
|
612.5
|
Operating Margin
|
41.59%
|
60.39%
|
59.78%
|
26.67%
|
28.14%
|
36.69%
|
32.92%
|
31.53%
|
Earnings before Tax (EBT)
1 |
241.2
|
761.9
|
870.8
|
346.5
|
392.8
|
705.9
|
621.6
|
568.9
|
Net income
1 |
89.43
|
464.4
|
522.6
|
200.7
|
234.2
|
435.2
|
386.4
|
365
|
Net margin
|
11.39%
|
36.23%
|
35.77%
|
14.39%
|
15.36%
|
21.95%
|
19.92%
|
18.79%
|
EPS
2 |
0.1900
|
0.9200
|
1.030
|
0.3900
|
0.4400
|
0.8084
|
0.7307
|
0.6931
|
Free Cash Flow
1 |
156.1
|
448.2
|
-52.6
|
-46.91
|
-
|
315.3
|
266.2
|
158.3
|
FCF margin
|
19.88%
|
34.97%
|
-3.6%
|
-3.36%
|
-
|
15.9%
|
13.73%
|
8.15%
|
FCF Conversion (EBITDA)
|
44.78%
|
54.7%
|
-
|
-
|
-
|
36.59%
|
33.91%
|
20.95%
|
FCF Conversion (Net income)
|
174.51%
|
96.52%
|
-
|
-
|
-
|
72.46%
|
68.91%
|
43.38%
|
Dividend per Share
2 |
-
|
-
|
0.2000
|
-
|
-
|
0.2380
|
0.2325
|
0.2752
|
Announcement Date
|
5/20/20
|
5/26/21
|
5/25/22
|
5/30/23
|
5/30/24
|
-
|
-
|
-
|
Fiscal Period: March |
2021 S1
|
2021 S2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 Q1
|
---|
Net sales
1 |
555.6
|
726.2
|
876.4
|
253
|
331.4
|
584.4
|
279.3
|
300.6
|
579.9
|
351.2
|
463.9
|
815.1
|
297.2
|
387.6
|
684.7
|
506.9
|
332.7
|
839.6
|
417.5
|
462.5
|
1,012
|
496.6
|
433.4
|
996.5
|
505
|
EBITDA
1 |
-
|
-
|
-
|
122.1
|
197.9
|
-
|
94.93
|
84.33
|
-
|
118.2
|
195.7
|
-
|
65.8
|
155
|
-
|
246.6
|
85.1
|
-
|
144.8
|
171.5
|
-
|
205.4
|
139.8
|
-
|
203
|
EBIT
1 |
-
|
465.8
|
590.4
|
109.2
|
173.7
|
282.9
|
74.5
|
55.89
|
130.4
|
87.66
|
153.2
|
241.7
|
39.12
|
123.6
|
162.7
|
211.3
|
55.52
|
266.3
|
115.5
|
142.7
|
324.8
|
183.3
|
108.2
|
291.8
|
173.6
|
Operating Margin
|
-
|
64.14%
|
67.37%
|
43.16%
|
52.42%
|
48.41%
|
26.67%
|
18.59%
|
22.49%
|
24.96%
|
33.03%
|
29.65%
|
13.16%
|
31.89%
|
23.76%
|
41.69%
|
16.69%
|
31.72%
|
27.67%
|
30.84%
|
32.09%
|
36.92%
|
24.97%
|
29.28%
|
34.38%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
108.6
|
181.3
|
-
|
70.95
|
45.51
|
-
|
85.63
|
144.5
|
-
|
28.97
|
112.2
|
-
|
205
|
46.69
|
-
|
127.8
|
150.8
|
-
|
164.5
|
146.6
|
-
|
171
|
Net income
1 |
-
|
-
|
-
|
68
|
115.7
|
-
|
41.55
|
19.53
|
-
|
51.41
|
88.22
|
-
|
16.66
|
65.28
|
-
|
126.5
|
25.79
|
-
|
76.39
|
94
|
-
|
117
|
72.51
|
-
|
107.5
|
Net margin
|
-
|
-
|
-
|
26.87%
|
34.9%
|
-
|
14.88%
|
6.5%
|
-
|
14.64%
|
19.02%
|
-
|
5.61%
|
16.84%
|
-
|
24.95%
|
7.75%
|
-
|
18.3%
|
20.32%
|
-
|
23.55%
|
16.73%
|
-
|
21.28%
|
EPS
2 |
-
|
-
|
-
|
0.1300
|
0.2300
|
-
|
0.0800
|
0.0400
|
-
|
0.1000
|
0.1700
|
-
|
0.0300
|
0.1200
|
0.1600
|
0.2400
|
0.0500
|
0.2800
|
0.1569
|
0.1794
|
0.3800
|
0.1960
|
0.1502
|
0.3400
|
0.2134
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
0.1000
|
-
|
0.1000
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1000
|
-
|
-
|
-
|
-
|
-
|
0.1000
|
-
|
-
|
0.1000
|
-
|
-
|
Announcement Date
|
10/27/20
|
5/26/21
|
10/27/21
|
1/26/22
|
5/25/22
|
5/25/22
|
7/27/22
|
10/26/22
|
10/26/22
|
1/26/23
|
5/30/23
|
5/30/23
|
7/27/23
|
10/25/23
|
10/25/23
|
1/30/24
|
5/30/24
|
5/30/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
38.2
|
-
|
1.47
|
148
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
394
|
-
|
-
|
-
|
118
|
238
|
496
|
Leverage (Debt/EBITDA)
|
0.1096
x
|
-
|
0.001586
x
|
0.3011
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
156
|
448
|
-52.6
|
-46.9
|
-
|
315
|
266
|
158
|
ROE (net income / shareholders' equity)
|
47.6%
|
76.6%
|
51.9%
|
16.6%
|
-
|
28.1%
|
18.2%
|
12.3%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
30%
|
9.33%
|
-
|
26.4%
|
16.5%
|
13.3%
|
Assets
1 |
-
|
-
|
1,743
|
2,152
|
-
|
1,650
|
2,346
|
2,740
|
Book Value Per Share
2 |
0.8100
|
1.700
|
2.250
|
2.430
|
-
|
3.550
|
4.000
|
4.410
|
Cash Flow per Share
2 |
0.7000
|
1.300
|
0.9300
|
0.4600
|
-
|
1.110
|
1.030
|
0.8700
|
Capex
1 |
154
|
175
|
523
|
283
|
-
|
405
|
315
|
176
|
Capex / Sales
|
19.55%
|
13.67%
|
35.8%
|
20.28%
|
-
|
20.44%
|
16.23%
|
9.08%
|
Announcement Date
|
5/20/20
|
5/26/21
|
5/25/22
|
5/30/23
|
5/30/24
|
-
|
-
|
-
|
Last Close Price
5.967
CAD Average target price
7.744
CAD Spread / Average Target +29.78% Consensus |
1st Jan change
|
Capi.
|
---|
| -21.45% | 2.25B | | -7.49% | 38.6B | | +28.28% | 26.75B | | -22.62% | 21.28B | | -8.86% | 20.72B | | +6.28% | 19.72B | | +4.21% | 19.82B | | +4.50% | 9.28B | | -21.34% | 8.6B | | -.--% | 7.73B |
Other Steel
|