Market Closed -
Australian S.E.
02:10:49 2024-07-05 am EDT
|
5-day change
|
1st Jan Change
|
17.04
AUD
|
+0.59%
|
|
-1.16%
|
+15.06%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
16,801
|
12,546
|
16,758
|
19,940
|
22,125
|
25,601
|
-
|
-
|
Enterprise Value (EV)
1 |
21,407
|
16,358
|
20,162
|
22,716
|
24,325
|
29,127
|
29,114
|
29,152
|
P/E ratio
|
20.9
x
|
-6.1
x
|
17.3
x
|
19.2
x
|
11.1
x
|
9.87
x
|
9.64
x
|
9.56
x
|
Yield
|
4.04%
|
0.47%
|
2.64%
|
2.23%
|
4.19%
|
5.13%
|
5.34%
|
5.4%
|
Capitalization / Revenue
|
0.97
x
|
0.83
x
|
0.88
x
|
0.96
x
|
0.87
x
|
0.97
x
|
0.93
x
|
0.89
x
|
EV / Revenue
|
1.24
x
|
1.08
x
|
1.05
x
|
1.09
x
|
0.95
x
|
1.1
x
|
1.05
x
|
1.02
x
|
EV / EBITDA
|
18.5
x
|
-72.5
x
|
11
x
|
9.45
x
|
9.02
x
|
9.48
x
|
8.94
x
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
11.9
x
|
11.2
x
|
10.7
x
|
10.5
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
8.43%
|
8.93%
|
9.35%
|
9.51%
|
Price to Book
|
1.39
x
|
1.13
x
|
1.36
x
|
1.52
x
|
1.45
x
|
1.57
x
|
1.44
x
|
1.33
x
|
Nbr of stocks (in thousands)
|
1,304,404
|
1,470,864
|
1,476,513
|
1,484,707
|
1,493,915
|
1,502,400
|
-
|
-
|
Reference price
2 |
12.88
|
8.530
|
11.35
|
13.43
|
14.81
|
16.94
|
16.94
|
16.94
|
Announcement Date
|
2/16/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
17,278
|
15,100
|
19,147
|
20,811
|
25,508
|
26,364
|
27,616
|
28,684
|
EBITDA
1 |
1,158
|
-225.7
|
1,838
|
2,403
|
2,695
|
3,073
|
3,258
|
-
|
EBIT
1 |
962.9
|
-937.6
|
1,688
|
2,227
|
2,488
|
3,252
|
3,348
|
3,400
|
Operating Margin
|
5.57%
|
-6.21%
|
8.82%
|
10.7%
|
9.75%
|
12.33%
|
12.12%
|
11.85%
|
Earnings before Tax (EBT)
1 |
1,000
|
-1,898
|
1,269
|
1,335
|
2,823
|
3,397
|
3,537
|
3,625
|
Net income
1 |
818.6
|
-1,956
|
1,042
|
1,119
|
2,082
|
2,593
|
2,689
|
2,723
|
Net margin
|
4.74%
|
-12.96%
|
5.44%
|
5.37%
|
8.16%
|
9.84%
|
9.74%
|
9.49%
|
EPS
2 |
0.6176
|
-1.399
|
0.6559
|
0.7002
|
1.337
|
1.716
|
1.757
|
1.772
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
2,051
|
2,601
|
2,723
|
2,774
|
FCF margin
|
-
|
-
|
-
|
-
|
8.04%
|
9.86%
|
9.86%
|
9.67%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
76.11%
|
84.63%
|
83.57%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
98.52%
|
100.28%
|
101.29%
|
101.86%
|
Dividend per Share
2 |
0.5200
|
0.0400
|
0.3000
|
0.3000
|
0.6200
|
0.8692
|
0.9040
|
0.9155
|
Announcement Date
|
2/16/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Net sales
1 |
8,838
|
7,679
|
7,999
|
8,910
|
10,016
|
9,570
|
10,950
|
12,233
|
13,249
|
12,635
|
13,569
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
318.5
|
-814.5
|
-184.4
|
-
|
751.8
|
907.8
|
1,291
|
835.8
|
1,650
|
1,426
|
1,665
|
-
|
-
|
-
|
Operating Margin
|
3.6%
|
-10.61%
|
-2.31%
|
-
|
7.51%
|
9.49%
|
11.79%
|
6.83%
|
12.46%
|
11.29%
|
12.27%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
151.8
|
-
|
-895.1
|
718.7
|
532.2
|
263.6
|
1,063
|
895.6
|
1,925
|
1,505
|
1,822
|
1,569
|
1,878
|
1,658
|
Net income
1 |
129.5
|
-993
|
-1,038
|
598
|
429.4
|
212.8
|
899.2
|
613.4
|
1,468
|
1,181
|
1,280
|
1,200
|
1,401
|
1,236
|
Net margin
|
1.47%
|
-12.93%
|
-12.98%
|
6.71%
|
4.29%
|
2.22%
|
8.21%
|
5.01%
|
11.08%
|
9.35%
|
9.44%
|
-
|
-
|
-
|
EPS
2 |
0.1012
|
-
|
-
|
0.3810
|
0.2654
|
0.1198
|
0.5767
|
0.3834
|
0.9528
|
0.7924
|
0.8351
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2700
|
0.0400
|
-
|
0.1100
|
0.1900
|
0.0900
|
0.2100
|
0.1400
|
0.4800
|
0.3240
|
0.5200
|
-
|
-
|
-
|
Announcement Date
|
2/16/20
|
8/12/20
|
2/18/21
|
8/11/21
|
2/17/22
|
8/10/22
|
2/16/23
|
8/9/23
|
2/15/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,606
|
3,811
|
3,403
|
2,776
|
2,201
|
3,526
|
3,513
|
3,551
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.978
x
|
-16.89
x
|
1.851
x
|
1.155
x
|
0.8164
x
|
1.147
x
|
1.078
x
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
2,051
|
2,601
|
2,723
|
2,774
|
ROE (net income / shareholders' equity)
|
6.65%
|
-11%
|
9.27%
|
9.48%
|
16%
|
17.3%
|
16.3%
|
15.4%
|
ROA (Net income/ Total Assets)
|
1.38%
|
-2.11%
|
1.68%
|
1.71%
|
3.33%
|
4.02%
|
3.85%
|
3.77%
|
Assets
1 |
59,230
|
92,785
|
62,099
|
65,239
|
62,473
|
64,501
|
69,782
|
72,289
|
Book Value Per Share
2 |
9.300
|
7.530
|
8.360
|
8.810
|
10.20
|
10.80
|
11.70
|
12.70
|
Cash Flow per Share
2 |
-
|
-
|
2.580
|
2.720
|
1.540
|
1.730
|
1.820
|
1.850
|
Capex
1 |
-
|
-
|
167
|
240
|
258
|
265
|
271
|
281
|
Capex / Sales
|
-
|
-
|
0.87%
|
1.15%
|
1.01%
|
1.01%
|
0.98%
|
0.98%
|
Announcement Date
|
2/16/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
16.94
AUD Average target price
19.44
AUD Spread / Average Target +14.75% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.06% | 17.12B | | +76.91% | 76.33B | | +9.43% | 49.87B | | +5.65% | 46.64B | | +12.94% | 42.08B | | +107.77% | 37.98B | | +30.71% | 36.52B | | +13.43% | 30.36B | | +28.02% | 25.73B | | +0.15% | 21.6B |
Other Property & Casualty Insurance
|