End-of-day quote
New Zealand S.E.
06:00:00 2024-05-30 pm EDT
|
5-day change
|
1st Jan Change
|
2.19
NZD
|
+2.34%
|
|
-0.90%
|
-3.95%
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,240
|
2,973
|
3,144
|
3,298
|
3,003
|
3,370
|
-
|
-
|
Enterprise Value (EV)
1 |
2,822
|
3,587
|
3,871
|
4,380
|
4,256
|
3,508
|
4,566
|
4,498
|
P/E ratio
|
7.01
x
|
11
x
|
4.98
x
|
4.41
x
|
-22.2
x
|
-5.67
x
|
279
x
|
9.64
x
|
Yield
|
3.84%
|
3.1%
|
2.35%
|
2.33%
|
2.76%
|
2.83%
|
2.97%
|
3.08%
|
Capitalization / Revenue
|
17.7
x
|
20.5
x
|
20.6
x
|
21
x
|
17
x
|
14.4
x
|
15.3
x
|
15.3
x
|
EV / Revenue
|
22.3
x
|
24.7
x
|
25.3
x
|
27.9
x
|
24
x
|
14.4
x
|
20.7
x
|
20.5
x
|
EV / EBITDA
|
21.5
x
|
26.1
x
|
26.4
x
|
29.7
x
|
25.6
x
|
17.3
x
|
22
x
|
22.9
x
|
EV / FCF
|
38.6
x
|
-
|
-
|
-19.6
x
|
-
|
-67.2
x
|
8.13
x
|
10.2
x
|
FCF Yield
|
2.59%
|
-
|
-
|
-5.09%
|
-
|
-1.49%
|
12.3%
|
9.8%
|
Price to Book
|
1.09
x
|
1.24
x
|
1.06
x
|
0.9
x
|
0.87
x
|
1.08
x
|
1.07
x
|
1.01
x
|
Nbr of stocks (in thousands)
|
1,294,901
|
1,385,791
|
1,391,228
|
1,397,303
|
1,403,255
|
1,538,769
|
-
|
-
|
Reference price
2 |
1.730
|
2.145
|
2.260
|
2.360
|
2.140
|
2.190
|
2.190
|
2.190
|
Announcement Date
|
5/14/19
|
5/28/20
|
5/13/21
|
5/18/22
|
5/17/23
|
5/27/24
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
126.8
|
145.3
|
153
|
157.1
|
177
|
244.1
|
220.4
|
219.9
|
EBITDA
1 |
131.1
|
137.5
|
146.4
|
147.6
|
166.1
|
203.1
|
207.3
|
196.1
|
EBIT
1 |
126.2
|
131.6
|
137.2
|
138
|
156
|
182.3
|
208.4
|
212.7
|
Operating Margin
|
99.53%
|
90.57%
|
89.67%
|
87.84%
|
88.14%
|
74.68%
|
94.52%
|
96.71%
|
Earnings before Tax (EBT)
1 |
334.8
|
284.4
|
-
|
763.8
|
-
|
-626.5
|
164
|
331
|
Net income
1 |
319.5
|
261.9
|
631.7
|
748.6
|
-135.4
|
-564.9
|
23.51
|
306.9
|
Net margin
|
251.97%
|
180.25%
|
412.88%
|
476.51%
|
-76.5%
|
-231.42%
|
10.66%
|
139.53%
|
EPS
2 |
0.2468
|
0.1948
|
0.4541
|
0.5357
|
-0.0965
|
-0.4021
|
0.007840
|
0.2272
|
Free Cash Flow
1 |
73.08
|
-
|
-
|
-223
|
-
|
-70.9
|
561.9
|
440.6
|
FCF margin
|
57.64%
|
-
|
-
|
-141.95%
|
-
|
-34.89%
|
254.92%
|
200.32%
|
FCF Conversion (EBITDA)
|
55.75%
|
-
|
-
|
-
|
-
|
-
|
271.06%
|
224.68%
|
FCF Conversion (Net income)
|
22.87%
|
-
|
-
|
-
|
-
|
-
|
2,390.52%
|
143.57%
|
Dividend per Share
2 |
0.0665
|
0.0665
|
0.0530
|
0.0550
|
0.0590
|
0.0620
|
0.0650
|
0.0676
|
Announcement Date
|
5/14/19
|
5/28/20
|
5/13/21
|
5/18/22
|
5/17/23
|
5/27/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
582
|
615
|
727
|
1,082
|
1,253
|
1,394
|
1,196
|
1,128
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.439
x
|
4.469
x
|
4.967
x
|
7.331
x
|
7.544
x
|
8.248
x
|
5.77
x
|
5.752
x
|
Free Cash Flow
1 |
73.1
|
-
|
-
|
-223
|
-
|
-70.9
|
562
|
441
|
ROE (net income / shareholders' equity)
|
5.18%
|
4.07%
|
3.55%
|
3%
|
3.13%
|
3.86%
|
4.34%
|
4.31%
|
ROA (Net income/ Total Assets)
|
3.66%
|
-
|
2.73%
|
17.3%
|
2.3%
|
3.64%
|
-
|
-
|
Assets
1 |
8,734
|
-
|
23,175
|
4,323
|
-5,892
|
-12,942
|
-
|
-
|
Book Value Per Share
2 |
1.580
|
1.730
|
2.130
|
2.620
|
2.450
|
2.040
|
2.040
|
2.170
|
Cash Flow per Share
2 |
0.0600
|
0.0600
|
0.0600
|
0.0700
|
0.0700
|
0.1000
|
0.1100
|
0.1100
|
Capex
1 |
144
|
125
|
74.3
|
73
|
188
|
177
|
128
|
104
|
Capex / Sales
|
113.72%
|
86.17%
|
48.56%
|
46.47%
|
105.93%
|
87.08%
|
58.28%
|
47.39%
|
Announcement Date
|
5/14/19
|
5/28/20
|
5/13/21
|
5/18/22
|
5/17/23
|
5/27/24
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
2.19
NZD Average target price
2.145
NZD Spread / Average Target -2.05% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.95% | 2.07B | | -17.11% | 102B | | +32.49% | 42.27B | | -19.14% | 9.86B | | -10.00% | 7.94B | | -11.89% | 7.58B | | -6.11% | 6.49B | | -10.70% | 6.38B | | -10.54% | 6.24B | | -9.72% | 5.47B |
Industrial REITs
|