End-of-day quote
New Zealand S.E.
06:00:00 2024-07-07 pm EDT
|
5-day change
|
1st Jan Change
|
3.68
NZD
|
-1.08%
|
|
-0.54%
|
-1.34%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,779
|
3,600
|
4,050
|
4,170
|
4,010
|
3,680
|
-
|
-
|
Enterprise Value (EV)
1 |
6,407
|
6,482
|
7,123
|
7,467
|
5,943
|
5,768
|
5,944
|
6,082
|
P/E ratio
|
45.5
x
|
37.9
x
|
21
x
|
26.2
x
|
2.34
x
|
22.3
x
|
15.9
x
|
14.8
x
|
Yield
|
4.37%
|
4.58%
|
4.14%
|
4.02%
|
4.18%
|
5.23%
|
5.33%
|
5.45%
|
Capitalization / Revenue
|
2.87
x
|
2.78
x
|
3.17
x
|
3.11
x
|
2.76
x
|
3.06
x
|
3.04
x
|
2.85
x
|
EV / Revenue
|
4.86
x
|
5.01
x
|
5.57
x
|
5.58
x
|
4.1
x
|
4.79
x
|
4.9
x
|
4.72
x
|
EV / EBITDA
|
13.2
x
|
11.3
x
|
11.2
x
|
11.1
x
|
11.4
x
|
10.3
x
|
9.1
x
|
8.61
x
|
EV / FCF
|
-91.1
x
|
-
|
-
|
-
|
-
|
-66.6
x
|
425
x
|
74.8
x
|
FCF Yield
|
-1.1%
|
-
|
-
|
-
|
-
|
-1.5%
|
0.24%
|
1.34%
|
Price to Book
|
1.62
x
|
1.6
x
|
1.75
x
|
1.73
x
|
1.02
x
|
0.97
x
|
0.97
x
|
0.96
x
|
Nbr of stocks (in thousands)
|
999,867
|
999,882
|
999,916
|
999,972
|
999,974
|
999,974
|
-
|
-
|
Reference price
2 |
3.780
|
3.600
|
4.050
|
4.170
|
4.010
|
3.680
|
3.680
|
3.680
|
Announcement Date
|
8/22/19
|
8/27/20
|
8/23/21
|
8/26/22
|
8/25/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,319
|
1,294
|
1,279
|
1,339
|
1,451
|
1,205
|
1,212
|
1,289
|
EBITDA
1 |
485.8
|
573.8
|
634.3
|
672.5
|
523.3
|
557.9
|
653.2
|
706.1
|
EBIT
1 |
239
|
311
|
364.2
|
220.2
|
265.2
|
327
|
414.9
|
456.7
|
Operating Margin
|
18.13%
|
24.03%
|
28.47%
|
16.45%
|
18.28%
|
27.14%
|
34.22%
|
35.43%
|
Earnings before Tax (EBT)
1 |
136.5
|
152.5
|
255.6
|
237.8
|
294.6
|
227.6
|
312
|
346.7
|
Net income
1 |
82.9
|
95.4
|
193.2
|
158.9
|
1,714
|
155.5
|
230.8
|
249
|
Net margin
|
6.29%
|
7.37%
|
15.1%
|
11.87%
|
118.14%
|
12.91%
|
19.04%
|
19.32%
|
EPS
2 |
0.0830
|
0.0950
|
0.1930
|
0.1590
|
1.714
|
0.1650
|
0.2310
|
0.2493
|
Free Cash Flow
1 |
-70.3
|
-
|
-
|
-
|
-
|
-86.6
|
14
|
81.3
|
FCF margin
|
-5.33%
|
-
|
-
|
-
|
-
|
-7.19%
|
1.15%
|
6.31%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
2.14%
|
11.51%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
6.07%
|
32.65%
|
Dividend per Share
2 |
0.1650
|
0.1650
|
0.1675
|
0.1675
|
0.1675
|
0.1926
|
0.1961
|
0.2005
|
Announcement Date
|
8/22/19
|
8/27/20
|
8/23/21
|
8/26/22
|
8/25/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
---|
Net sales
1 |
699.6
|
-
|
-
|
684.6
|
-
|
744.3
|
EBITDA
1 |
-
|
-
|
360.5
|
263.6
|
-
|
274
|
EBIT
|
-
|
-
|
223.5
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
122.8
|
-
|
-
|
-
|
Net income
|
-
|
101.1
|
-
|
-
|
44.4
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.0800
|
0.1010
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
0.0850
|
0.0825
|
-
|
0.0825
|
Announcement Date
|
2/25/20
|
2/23/21
|
8/23/21
|
2/25/22
|
8/26/22
|
2/21/23
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,628
|
2,882
|
3,073
|
3,297
|
1,933
|
2,088
|
2,264
|
2,402
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.409
x
|
5.023
x
|
4.845
x
|
4.902
x
|
3.694
x
|
3.743
x
|
3.466
x
|
3.403
x
|
Free Cash Flow
1 |
-70.3
|
-
|
-
|
-
|
-
|
-86.6
|
14
|
81.3
|
ROE (net income / shareholders' equity)
|
3.47%
|
4.17%
|
8.47%
|
6.71%
|
2.59%
|
5.53%
|
5.98%
|
6.4%
|
ROA (Net income/ Total Assets)
|
1.4%
|
-
|
3%
|
3.48%
|
-
|
4.28%
|
5.88%
|
5.94%
|
Assets
1 |
5,934
|
-
|
6,450
|
4,566
|
-
|
3,636
|
3,922
|
4,191
|
Book Value Per Share
2 |
2.330
|
2.240
|
2.320
|
2.410
|
3.940
|
3.800
|
3.810
|
3.830
|
Cash Flow per Share
2 |
0.3500
|
0.4000
|
0.5000
|
0.5200
|
0.5200
|
0.4600
|
0.6100
|
0.6600
|
Capex
1 |
418
|
476
|
516
|
559
|
639
|
499
|
525
|
561
|
Capex / Sales
|
31.73%
|
36.82%
|
40.35%
|
41.73%
|
44.04%
|
41.42%
|
43.3%
|
43.5%
|
Announcement Date
|
8/22/19
|
8/27/20
|
8/23/21
|
8/26/22
|
8/25/23
|
-
|
-
|
-
|
Last Close Price
3.68
NZD Average target price
3.982
NZD Spread / Average Target +8.22% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.34% | 2.26B | | -17.71% | 88.15B | | +41.61% | 70.93B | | -12.23% | 57.32B | | -.--% | 51.55B | | +0.60% | 47.58B | | -10.70% | 37.29B | | +21.98% | 37.15B | | +0.21% | 34.45B | | -19.72% | 26.64B |
Other Multiline Utilities
|