Market Closed -
Australian S.E.
02:10:24 2024-07-12 am EDT
|
5-day change
|
1st Jan Change
|
29.9
AUD
|
+4.36%
|
|
+4.84%
|
+17.53%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
17,498
|
27,776
|
35,903
|
30,691
|
32,133
|
30,090
|
-
|
-
|
Enterprise Value (EV)
1 |
18,622
|
28,489
|
36,263
|
31,192
|
33,346
|
30,695
|
29,757
|
28,768
|
P/E ratio
|
43.6
x
|
45
x
|
76.1
x
|
39.6
x
|
35.9
x
|
29.5
x
|
24.8
x
|
22.6
x
|
Yield
|
1.23%
|
0.81%
|
0.63%
|
0.8%
|
0.82%
|
0.96%
|
1.05%
|
1.09%
|
Capitalization / Revenue
|
6.71
x
|
9.39
x
|
11.2
x
|
8.58
x
|
7.61
x
|
6.43
x
|
5.98
x
|
5.61
x
|
EV / Revenue
|
7.14
x
|
9.63
x
|
11.3
x
|
8.72
x
|
7.9
x
|
6.56
x
|
5.91
x
|
5.36
x
|
EV / EBITDA
|
23.5
x
|
29.5
x
|
33.8
x
|
26.8
x
|
25.3
x
|
19.4
x
|
17
x
|
15.2
x
|
EV / FCF
|
47.7
x
|
40.3
x
|
57.2
x
|
144
x
|
58.1
x
|
26.6
x
|
23.3
x
|
20.4
x
|
FCF Yield
|
2.1%
|
2.48%
|
1.75%
|
0.69%
|
1.72%
|
3.76%
|
4.29%
|
4.91%
|
Price to Book
|
8.43
x
|
11.1
x
|
12.4
x
|
9.35
x
|
7.76
x
|
6.16
x
|
5.16
x
|
4.3
x
|
Nbr of stocks (in thousands)
|
143,393
|
144,668
|
145,640
|
146,405
|
147,062
|
146,901
|
-
|
-
|
Reference price
2 |
122.0
|
192.0
|
246.5
|
209.6
|
218.5
|
204.8
|
204.8
|
204.8
|
Announcement Date
|
7/25/19
|
8/5/20
|
8/5/21
|
8/11/22
|
8/3/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,607
|
2,957
|
3,197
|
3,578
|
4,223
|
4,677
|
5,035
|
5,365
|
EBITDA
1 |
792.1
|
966
|
1,074
|
1,162
|
1,317
|
1,579
|
1,752
|
1,896
|
EBIT
1 |
641.3
|
811.2
|
903.7
|
1,000
|
1,224
|
1,469
|
1,636
|
1,775
|
Operating Margin
|
24.6%
|
27.43%
|
28.27%
|
27.96%
|
28.99%
|
31.4%
|
32.5%
|
33.08%
|
Earnings before Tax (EBT)
1 |
518.8
|
733.1
|
883.7
|
960.5
|
1,102
|
1,280
|
1,524
|
1,686
|
Net income
1 |
404.6
|
621.7
|
474.5
|
779.4
|
897.6
|
1,023
|
1,238
|
1,365
|
Net margin
|
15.52%
|
21.02%
|
14.84%
|
21.78%
|
21.25%
|
21.88%
|
24.59%
|
25.45%
|
EPS
2 |
2.800
|
4.270
|
3.240
|
5.300
|
6.090
|
6.938
|
8.252
|
9.067
|
Free Cash Flow
1 |
390.3
|
706.9
|
634
|
216.3
|
573.6
|
1,155
|
1,278
|
1,412
|
FCF margin
|
14.98%
|
23.91%
|
19.83%
|
6.05%
|
13.58%
|
24.7%
|
25.38%
|
26.32%
|
FCF Conversion (EBITDA)
|
49.28%
|
73.18%
|
59.01%
|
18.62%
|
43.55%
|
73.16%
|
72.95%
|
74.47%
|
FCF Conversion (Net income)
|
96.48%
|
113.71%
|
133.61%
|
27.75%
|
63.91%
|
112.9%
|
103.21%
|
103.39%
|
Dividend per Share
2 |
1.500
|
1.560
|
1.560
|
1.680
|
1.800
|
1.961
|
2.152
|
2.232
|
Announcement Date
|
7/25/19
|
8/5/20
|
8/5/21
|
8/11/22
|
8/3/23
|
-
|
-
|
-
|
Fiscal Period: June |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
894.9
|
864.5
|
914.7
|
950.3
|
1,034
|
1,117
|
1,122
|
1,102
|
1,163
|
1,197
|
1,214
|
1,174
|
1,227
|
1,273
|
1,300
|
EBITDA
1 |
289.5
|
276.6
|
294.7
|
312.8
|
326.4
|
345
|
333
|
363.7
|
390.5
|
418.1
|
426.6
|
398
|
430.4
|
451.2
|
464.6
|
EBIT
1 |
248.7
|
234.3
|
255.4
|
290.8
|
305.5
|
321.2
|
307
|
318.8
|
365.5
|
393.6
|
388.7
|
374.1
|
407.2
|
420.4
|
425
|
Operating Margin
|
27.79%
|
27.1%
|
27.92%
|
30.6%
|
29.55%
|
28.76%
|
27.36%
|
28.92%
|
31.43%
|
32.88%
|
32.01%
|
31.87%
|
33.19%
|
33.03%
|
32.7%
|
Earnings before Tax (EBT)
1 |
237.3
|
226.3
|
238.1
|
261.8
|
273.7
|
289.4
|
276.8
|
272.2
|
259.5
|
375.4
|
358.5
|
352.7
|
378.3
|
392.5
|
398
|
Net income
1 |
201.8
|
179
|
195.1
|
210.5
|
224.9
|
232.5
|
229.7
|
219.4
|
208.8
|
300.5
|
294.1
|
279.6
|
303.4
|
314.5
|
320
|
Net margin
|
22.55%
|
20.71%
|
21.32%
|
22.15%
|
21.76%
|
20.82%
|
20.47%
|
19.91%
|
17.96%
|
25.1%
|
24.22%
|
23.82%
|
24.73%
|
24.71%
|
24.62%
|
EPS
2 |
1.370
|
1.220
|
1.330
|
1.430
|
1.530
|
1.580
|
1.560
|
1.490
|
1.420
|
2.040
|
1.983
|
1.875
|
2.025
|
2.095
|
2.165
|
Dividend per Share
2 |
0.4200
|
0.4200
|
0.4200
|
0.4400
|
0.4400
|
0.4400
|
0.4800
|
0.4800
|
0.4800
|
-
|
0.4947
|
0.5202
|
0.5202
|
0.5202
|
0.5202
|
Announcement Date
|
1/27/22
|
4/28/22
|
8/11/22
|
10/27/22
|
1/26/23
|
4/27/23
|
8/3/23
|
10/26/23
|
1/24/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,124
|
713
|
360
|
502
|
1,213
|
605
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
333
|
1,322
|
Leverage (Debt/EBITDA)
|
1.419
x
|
0.738
x
|
0.3352
x
|
0.4317
x
|
0.9211
x
|
0.3832
x
|
-
|
-
|
Free Cash Flow
1 |
390
|
707
|
634
|
216
|
574
|
1,155
|
1,278
|
1,412
|
ROE (net income / shareholders' equity)
|
25.5%
|
27.2%
|
29%
|
27.2%
|
25.4%
|
24.7%
|
24.7%
|
23.4%
|
ROA (Net income/ Total Assets)
|
14.7%
|
14.3%
|
16.8%
|
17.3%
|
16%
|
16.9%
|
17.9%
|
17.9%
|
Assets
1 |
2,756
|
4,348
|
2,831
|
4,500
|
5,598
|
6,066
|
6,914
|
7,644
|
Book Value Per Share
2 |
14.50
|
17.30
|
19.90
|
22.40
|
28.10
|
33.30
|
39.70
|
47.60
|
Cash Flow per Share
2 |
3.180
|
5.510
|
5.030
|
2.390
|
4.700
|
8.600
|
9.240
|
11.10
|
Capex
1 |
68.7
|
95.3
|
103
|
135
|
120
|
115
|
128
|
142
|
Capex / Sales
|
2.64%
|
3.22%
|
3.21%
|
3.77%
|
2.83%
|
2.47%
|
2.54%
|
2.65%
|
Announcement Date
|
7/25/19
|
8/5/20
|
8/5/21
|
8/11/22
|
8/3/23
|
-
|
-
|
-
|
Last Close Price
204.8
USD Average target price
220.9
USD Spread / Average Target +7.83% Consensus |