Delayed
Australian S.E.
12:55:25 2024-06-13 am EDT
|
5-day change
|
1st Jan Change
|
5.48
AUD
|
+1.29%
|
|
-0.82%
|
-5.93%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,770
|
2,889
|
3,817
|
4,888
|
6,212
|
5,969
|
-
|
-
|
Enterprise Value (EV)
1 |
2,994
|
2,999
|
3,938
|
5,066
|
6,518
|
6,071
|
5,859
|
5,645
|
P/E ratio
|
26.8
x
|
-51.9
x
|
26.7
x
|
28.1
x
|
32.6
x
|
23.7
x
|
21.7
x
|
20.2
x
|
Yield
|
2.42%
|
2.86%
|
2.59%
|
2.59%
|
2.5%
|
3.1%
|
3.42%
|
3.66%
|
Capitalization / Revenue
|
4.02
x
|
3.5
x
|
4.24
x
|
4.3
x
|
4.41
x
|
3.56
x
|
3.24
x
|
3.06
x
|
EV / Revenue
|
4.35
x
|
3.63
x
|
4.38
x
|
4.46
x
|
4.62
x
|
3.62
x
|
3.18
x
|
2.9
x
|
EV / EBITDA
|
15.1
x
|
12.4
x
|
14
x
|
14
x
|
14.3
x
|
11.6
x
|
10
x
|
9.05
x
|
EV / FCF
|
19.3
x
|
13.7
x
|
16.1
x
|
20.8
x
|
15.8
x
|
17.8
x
|
13.7
x
|
12
x
|
FCF Yield
|
5.18%
|
7.27%
|
6.19%
|
4.81%
|
6.34%
|
5.63%
|
7.31%
|
8.32%
|
Price to Book
|
2.74
x
|
2.57
x
|
3.29
x
|
2.9
x
|
3.04
x
|
2.41
x
|
2.29
x
|
2.26
x
|
Nbr of stocks (in thousands)
|
789,059
|
859,795
|
867,607
|
973,794
|
1,035,262
|
1,103,391
|
-
|
-
|
Reference price
2 |
3.510
|
3.360
|
4.400
|
5.020
|
6.000
|
5.410
|
5.410
|
5.410
|
Announcement Date
|
8/20/19
|
8/25/20
|
8/15/21
|
8/16/22
|
8/16/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
688.3
|
826.3
|
899.9
|
1,136
|
1,410
|
1,679
|
1,843
|
1,948
|
EBITDA
1 |
198.9
|
241.2
|
281.6
|
362.1
|
456.1
|
525.1
|
583.7
|
623.7
|
EBIT
1 |
165.5
|
187
|
220.7
|
288.9
|
367.8
|
461.4
|
514.3
|
540.3
|
Operating Margin
|
24.05%
|
22.63%
|
24.52%
|
25.43%
|
26.09%
|
27.49%
|
27.91%
|
27.73%
|
Earnings before Tax (EBT)
1 |
159.3
|
7.386
|
229.7
|
279.2
|
337.6
|
417.1
|
470.6
|
501.6
|
Net income
1 |
103.8
|
-55.24
|
143
|
171.6
|
189.2
|
246
|
278.4
|
298.3
|
Net margin
|
15.09%
|
-6.69%
|
15.89%
|
15.11%
|
13.42%
|
14.66%
|
15.11%
|
15.31%
|
EPS
2 |
0.1312
|
-0.0647
|
0.1651
|
0.1785
|
0.1840
|
0.2286
|
0.2493
|
0.2682
|
Free Cash Flow
1 |
155
|
218.2
|
243.9
|
243.6
|
413.4
|
341.8
|
428.5
|
469.5
|
FCF margin
|
22.52%
|
26.41%
|
27.1%
|
21.45%
|
29.33%
|
20.36%
|
23.26%
|
24.1%
|
FCF Conversion (EBITDA)
|
77.93%
|
90.46%
|
86.61%
|
67.27%
|
90.64%
|
65.1%
|
73.42%
|
75.28%
|
FCF Conversion (Net income)
|
149.23%
|
-
|
170.56%
|
141.96%
|
218.5%
|
138.94%
|
153.93%
|
157.4%
|
Dividend per Share
2 |
0.0850
|
0.0960
|
0.1140
|
0.1300
|
0.1500
|
0.1680
|
0.1851
|
0.1980
|
Announcement Date
|
8/20/19
|
8/25/20
|
8/15/21
|
8/16/22
|
8/16/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
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 |
-
|
-
|
462.1
|
520.9
|
615
|
662.8
|
746.7
|
790.4
|
911.5
|
853.4
|
965.2
|
889.2
|
EBITDA
1 |
-
|
-
|
-
|
164.5
|
-
|
200.8
|
-
|
-
|
298
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
115.8
|
129.2
|
-
|
158.4
|
209.4
|
195.4
|
272.7
|
252
|
287.9
|
264.4
|
Operating Margin
|
-
|
-
|
25.06%
|
24.8%
|
-
|
23.9%
|
28.04%
|
24.72%
|
29.92%
|
29.53%
|
29.83%
|
29.74%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
158.3
|
179.3
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-71.94
|
-
|
69.6
|
104.9
|
66.7
|
84.7
|
-
|
100.4
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
15.06%
|
20.14%
|
10.85%
|
12.78%
|
-
|
12.7%
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
0.1156
|
0.0629
|
0.0850
|
-
|
0.0960
|
0.1290
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0360
|
0.0440
|
-
|
0.0520
|
0.0780
|
0.0600
|
0.0900
|
0.0675
|
0.1080
|
-
|
-
|
-
|
Announcement Date
|
2/25/20
|
2/23/21
|
8/15/21
|
2/22/22
|
8/16/22
|
2/21/23
|
8/16/23
|
2/27/24
|
-
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
224
|
110
|
121
|
177
|
306
|
102
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
111
|
324
|
Leverage (Debt/EBITDA)
|
1.127
x
|
0.4578
x
|
0.4279
x
|
0.4896
x
|
0.6711
x
|
0.1936
x
|
-
|
-
|
Free Cash Flow
1 |
155
|
218
|
244
|
244
|
413
|
342
|
429
|
470
|
ROE (net income / shareholders' equity)
|
10.3%
|
12.7%
|
14%
|
12.1%
|
10.2%
|
11.5%
|
11.7%
|
12.1%
|
ROA (Net income/ Total Assets)
|
5.32%
|
5.52%
|
5.58%
|
4.97%
|
5.73%
|
5.85%
|
6.4%
|
7.28%
|
Assets
1 |
1,951
|
-1,001
|
2,564
|
3,450
|
3,303
|
4,208
|
4,350
|
4,097
|
Book Value Per Share
2 |
1.280
|
1.310
|
1.340
|
1.730
|
1.970
|
2.250
|
2.370
|
2.400
|
Cash Flow per Share
2 |
0.2000
|
0.1600
|
0.1700
|
0.1900
|
0.4100
|
0.2800
|
0.3600
|
0.4000
|
Capex
1 |
6.38
|
3.47
|
5.8
|
4.1
|
11.2
|
20.7
|
26
|
26.4
|
Capex / Sales
|
0.93%
|
0.42%
|
0.64%
|
0.36%
|
0.79%
|
1.23%
|
1.41%
|
1.35%
|
Announcement Date
|
8/20/19
|
8/25/20
|
8/15/21
|
8/16/22
|
8/16/23
|
-
|
-
|
-
|
Last Close Price
5.41
AUD Average target price
6.558
AUD Spread / Average Target +21.22% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.93% | 4B | | +1.36% | 64.14B | | +15.12% | 56.57B | | +6.10% | 26.16B | | +27.23% | 25.81B | | +11.09% | 7.96B | | +24.36% | 6.37B | | 0.00% | 3.75B | | +11.78% | 2.42B | | +42.63% | 2.27B |
Insurance Brokers
|