Market Closed -
Australian S.E.
02:10:47 2024-06-11 am EDT
|
5-day change
|
1st Jan Change
|
31.5
AUD
|
+0.32%
|
|
+4.06%
|
+13.51%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
767.4
|
1,085
|
1,666
|
1,634
|
3,187
|
3,632
|
-
|
-
|
Enterprise Value (EV)
1 |
801.8
|
1,262
|
1,827
|
1,422
|
3,511
|
3,773
|
3,786
|
3,752
|
P/E ratio
|
15
x
|
23
x
|
23.6
x
|
16.8
x
|
45.2
x
|
24.4
x
|
21.8
x
|
19.7
x
|
Yield
|
4.41%
|
2.41%
|
2.46%
|
3.11%
|
2.18%
|
2.51%
|
2.9%
|
3.13%
|
Capitalization / Revenue
|
2.74
x
|
3.55
x
|
5.3
x
|
2.36
x
|
2.86
x
|
2.73
x
|
2.54
x
|
2.4
x
|
EV / Revenue
|
2.87
x
|
4.13
x
|
5.81
x
|
2.06
x
|
3.15
x
|
2.83
x
|
2.65
x
|
2.48
x
|
EV / EBITDA
|
9.58
x
|
15.9
x
|
16.2
x
|
6.21
x
|
9.14
x
|
8.6
x
|
7.76
x
|
7.23
x
|
EV / FCF
|
12.9
x
|
14.1
x
|
16.3
x
|
15.2
x
|
17.4
x
|
24.7
x
|
19.1
x
|
16.3
x
|
FCF Yield
|
7.77%
|
7.09%
|
6.12%
|
6.56%
|
5.74%
|
4.05%
|
5.23%
|
6.15%
|
Price to Book
|
1.85
x
|
2.53
x
|
3.46
x
|
1.91
x
|
2.49
x
|
2.48
x
|
2.36
x
|
2.27
x
|
Nbr of stocks (in thousands)
|
73,503
|
73,819
|
74,404
|
92,409
|
108,406
|
115,678
|
-
|
-
|
Reference price
2 |
10.44
|
14.70
|
22.39
|
17.68
|
29.40
|
31.40
|
31.40
|
31.40
|
Announcement Date
|
8/19/19
|
8/24/20
|
8/25/21
|
8/23/22
|
8/21/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
279.8
|
305.8
|
314.4
|
691.5
|
1,114
|
1,332
|
1,429
|
1,514
|
EBITDA
1 |
83.67
|
79.3
|
113
|
228.9
|
384
|
438.7
|
488.1
|
518.6
|
EBIT
1 |
76.81
|
75.93
|
109.8
|
216.4
|
344.2
|
432
|
486.4
|
517.1
|
Operating Margin
|
27.45%
|
24.83%
|
34.93%
|
31.29%
|
30.89%
|
32.44%
|
34.05%
|
34.15%
|
Earnings before Tax (EBT)
1 |
-
|
67.4
|
102.2
|
-
|
127.1
|
215.8
|
258.5
|
281.1
|
Net income
1 |
48.36
|
47.25
|
70.62
|
80.84
|
65.25
|
145.1
|
171.9
|
195
|
Net margin
|
17.28%
|
15.45%
|
22.46%
|
11.69%
|
5.86%
|
10.89%
|
12.03%
|
12.88%
|
EPS
2 |
0.6941
|
0.6395
|
0.9481
|
1.052
|
0.6508
|
1.285
|
1.442
|
1.595
|
Free Cash Flow
1 |
62.31
|
89.43
|
111.9
|
93.34
|
201.5
|
152.9
|
198.2
|
230.7
|
FCF margin
|
22.27%
|
29.25%
|
35.59%
|
13.5%
|
18.08%
|
11.48%
|
13.87%
|
15.24%
|
FCF Conversion (EBITDA)
|
74.47%
|
112.77%
|
99.05%
|
40.78%
|
52.47%
|
34.85%
|
40.6%
|
44.5%
|
FCF Conversion (Net income)
|
128.85%
|
189.26%
|
158.43%
|
115.47%
|
308.78%
|
105.39%
|
115.27%
|
118.35%
|
Dividend per Share
2 |
0.4600
|
0.3550
|
0.5500
|
0.5500
|
0.6400
|
0.7893
|
0.9096
|
0.9831
|
Announcement Date
|
8/19/19
|
8/24/20
|
8/25/21
|
8/23/22
|
8/21/23
|
-
|
-
|
-
|
Fiscal Period: June |
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
327.2
|
363.4
|
327.6
|
647.1
|
505.1
|
690.7
|
668.1
|
743.2
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
44.2
|
123.6
|
36.61
|
210.2
|
101.3
|
230.8
|
-
|
-
|
Operating Margin
|
13.51%
|
34.01%
|
11.18%
|
32.49%
|
20.06%
|
33.41%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
29.68
|
51.15
|
0.364
|
64.89
|
53.12
|
93.2
|
-
|
-
|
Net margin
|
9.07%
|
14.08%
|
0.11%
|
10.03%
|
10.52%
|
13.49%
|
-
|
-
|
EPS
2 |
0.3669
|
0.6855
|
0.003800
|
0.2708
|
0.4845
|
0.7340
|
-
|
-
|
Dividend per Share
2 |
0.1700
|
0.3800
|
0.2429
|
0.4700
|
0.2000
|
0.6280
|
-
|
0.6900
|
Announcement Date
|
2/21/22
|
8/23/22
|
2/21/23
|
8/21/23
|
2/19/24
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
34.5
|
177
|
161
|
-
|
324
|
141
|
153
|
119
|
Net Cash position
1 |
-
|
-
|
-
|
212
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.4117
x
|
2.228
x
|
1.425
x
|
-
|
0.8434
x
|
0.3215
x
|
0.314
x
|
0.23
x
|
Free Cash Flow
1 |
62.3
|
89.4
|
112
|
93.3
|
201
|
153
|
198
|
231
|
ROE (net income / shareholders' equity)
|
13.1%
|
12.6%
|
15.6%
|
11.1%
|
12.1%
|
11.7%
|
12.5%
|
12.6%
|
ROA (Net income/ Total Assets)
|
5.37%
|
5.69%
|
6.52%
|
5.31%
|
4.67%
|
4.87%
|
5.57%
|
5.89%
|
Assets
1 |
900.4
|
830.6
|
1,083
|
1,522
|
1,396
|
2,982
|
3,086
|
3,313
|
Book Value Per Share
2 |
5.650
|
5.820
|
6.470
|
9.250
|
11.80
|
12.60
|
13.30
|
13.80
|
Cash Flow per Share
2 |
1.000
|
1.070
|
1.510
|
1.140
|
1.510
|
1.550
|
1.930
|
2.020
|
Capex
1 |
7.17
|
1.87
|
0.7
|
2.19
|
0.75
|
2.5
|
2.91
|
3.26
|
Capex / Sales
|
2.56%
|
0.61%
|
0.22%
|
0.32%
|
0.07%
|
0.19%
|
0.2%
|
0.22%
|
Announcement Date
|
8/19/19
|
8/24/20
|
8/25/21
|
8/23/22
|
8/21/23
|
-
|
-
|
-
|
Last Close Price
31.4
AUD Average target price
33.68
AUD Spread / Average Target +7.27% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.51% | 2.4B | | -1.43% | 62.37B | | +13.47% | 55.76B | | +5.98% | 26.13B | | +26.06% | 25.57B | | +10.08% | 8.13B | | +24.78% | 6.39B | | -5.67% | 4.05B | | 0.00% | 3.78B | | +43.30% | 2.28B |
Insurance Brokers
|