Market Closed -
Australian S.E.
11:40:05 29/04/2024 am IST
|
5-day change
|
1st Jan Change
|
16.27
AUD
|
-0.91%
|
|
-0.37%
|
+0.99%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
17,421
|
22,130
|
22,450
|
23,701
|
24,531
|
21,908
|
-
|
-
|
Enterprise Value (EV)
1 |
17,941
|
31,575
|
31,561
|
32,888
|
32,901
|
30,759
|
31,004
|
31,144
|
P/E ratio
|
12.1
x
|
22.6
x
|
22.4
x
|
22.6
x
|
22.4
x
|
20.7
x
|
19.7
x
|
17.5
x
|
Yield
|
2.72%
|
3.47%
|
3.62%
|
3.54%
|
3.59%
|
4.03%
|
4.22%
|
4.72%
|
Capitalization / Revenue
|
0.45
x
|
0.59
x
|
0.58
x
|
0.6
x
|
0.61
x
|
0.5
x
|
0.49
x
|
0.47
x
|
EV / Revenue
|
0.47
x
|
0.84
x
|
0.82
x
|
0.84
x
|
0.81
x
|
0.71
x
|
0.7
x
|
0.67
x
|
EV / EBITDA
|
9.05
x
|
9.69
x
|
9.2
x
|
9.56
x
|
9.28
x
|
8.46
x
|
8.14
x
|
7.62
x
|
EV / FCF
|
15.3
x
|
18.4
x
|
20.3
x
|
23.2
x
|
25.4
x
|
28.6
x
|
32.3
x
|
25.6
x
|
FCF Yield
|
6.53%
|
5.44%
|
4.94%
|
4.31%
|
3.93%
|
3.5%
|
3.1%
|
3.91%
|
Price to Book
|
5.19
x
|
8.46
x
|
7.98
x
|
7.58
x
|
7.3
x
|
6.25
x
|
5.93
x
|
5.56
x
|
Nbr of stocks (in thousands)
|
13,33,930
|
13,33,930
|
13,33,930
|
13,30,772
|
13,33,192
|
13,34,219
|
-
|
-
|
Reference price
2 |
13.06
|
16.59
|
16.83
|
17.81
|
18.40
|
16.42
|
16.42
|
16.42
|
Announcement Date
|
21/08/19
|
17/08/20
|
17/08/21
|
23/08/22
|
21/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
38,464
|
37,784
|
38,562
|
39,369
|
40,483
|
43,548
|
44,543
|
46,349
|
EBITDA
1 |
1,983
|
3,257
|
3,432
|
3,440
|
3,546
|
3,636
|
3,809
|
4,086
|
EBIT
1 |
1,343
|
1,762
|
1,873
|
1,869
|
1,859
|
1,960
|
2,049
|
2,249
|
Operating Margin
|
3.49%
|
4.66%
|
4.86%
|
4.75%
|
4.59%
|
4.5%
|
4.6%
|
4.85%
|
Earnings before Tax (EBT)
1 |
1,425
|
1,319
|
1,446
|
1,473
|
1,465
|
1,520
|
1,593
|
1,794
|
Net income
1 |
1,435
|
978
|
1,005
|
1,048
|
1,098
|
1,061
|
1,113
|
1,255
|
Net margin
|
3.73%
|
2.59%
|
2.61%
|
2.66%
|
2.71%
|
2.44%
|
2.5%
|
2.71%
|
EPS
2 |
1.076
|
0.7330
|
0.7530
|
0.7870
|
0.8210
|
0.7944
|
0.8328
|
0.9390
|
Free Cash Flow
1 |
1,171
|
1,719
|
1,558
|
1,418
|
1,293
|
1,076
|
960.7
|
1,216
|
FCF margin
|
3.05%
|
4.55%
|
4.04%
|
3.6%
|
3.19%
|
2.47%
|
2.16%
|
2.62%
|
FCF Conversion (EBITDA)
|
59.08%
|
52.78%
|
45.4%
|
41.22%
|
36.46%
|
29.61%
|
25.22%
|
29.76%
|
FCF Conversion (Net income)
|
81.65%
|
175.77%
|
155.02%
|
135.31%
|
117.76%
|
101.47%
|
86.28%
|
96.95%
|
Dividend per Share
2 |
0.3550
|
0.5750
|
0.6100
|
0.6300
|
0.6600
|
0.6624
|
0.6934
|
0.7744
|
Announcement Date
|
21/08/19
|
17/08/20
|
17/08/21
|
23/08/22
|
21/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
18,846
|
18,738
|
20,378
|
18,184
|
10,833
|
20,593
|
9,080
|
9,696
|
18,776
|
9,891
|
10,914
|
20,805
|
9,668
|
10,281
|
19,678
|
22,216
|
21,330
|
23,358
|
21,371
|
EBITDA
|
1,665
|
1,592
|
1,802
|
1,630
|
-
|
1,762
|
-
|
-
|
1,678
|
-
|
-
|
1,620
|
-
|
-
|
1,926
|
1,900
|
-
|
-
|
-
|
EBIT
|
910
|
852
|
1,020
|
853
|
-
|
975
|
-
|
-
|
894
|
-
|
-
|
958
|
-
|
-
|
801
|
1,064
|
923
|
1,015
|
852.8
|
Operating Margin
|
4.83%
|
4.55%
|
5.01%
|
4.69%
|
-
|
4.73%
|
-
|
-
|
4.76%
|
-
|
-
|
4.6%
|
-
|
-
|
4.07%
|
4.79%
|
4.33%
|
4.35%
|
3.99%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
871
|
-
|
-
|
594
|
851
|
733
|
-
|
-
|
Net income
|
489
|
489
|
560
|
445
|
-
|
549
|
-
|
-
|
499
|
-
|
-
|
643
|
-
|
-
|
455
|
589
|
475
|
533
|
483
|
Net margin
|
2.59%
|
2.61%
|
2.75%
|
2.45%
|
-
|
2.67%
|
-
|
-
|
2.66%
|
-
|
-
|
3.09%
|
-
|
-
|
2.31%
|
2.65%
|
2.23%
|
2.28%
|
2.26%
|
EPS
|
0.3670
|
0.3660
|
0.4200
|
0.3330
|
-
|
-
|
-
|
-
|
0.3760
|
-
|
-
|
0.4810
|
-
|
-
|
0.3400
|
0.4400
|
0.3800
|
-
|
-
|
Dividend per Share
|
0.3000
|
0.2750
|
0.3300
|
0.2800
|
-
|
0.3300
|
-
|
-
|
0.3000
|
-
|
-
|
0.3600
|
-
|
-
|
0.3000
|
0.3600
|
0.3500
|
-
|
-
|
Announcement Date
|
17/02/20
|
17/08/20
|
16/02/21
|
17/08/21
|
21/02/22
|
21/02/22
|
23/05/22
|
23/08/22
|
23/08/22
|
20/11/22
|
20/02/23
|
20/02/23
|
21/05/23
|
21/08/23
|
21/08/23
|
26/02/24
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
520
|
9,445
|
9,111
|
9,187
|
8,370
|
8,851
|
9,096
|
9,236
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.2621
x
|
2.9
x
|
2.655
x
|
2.671
x
|
2.36
x
|
2.435
x
|
2.388
x
|
2.26
x
|
Free Cash Flow
1 |
1,171
|
1,719
|
1,558
|
1,418
|
1,293
|
1,076
|
961
|
1,216
|
ROE (net income / shareholders' equity)
|
29.8%
|
32.8%
|
37%
|
35.3%
|
32.2%
|
30.8%
|
30.7%
|
32.7%
|
ROA (Net income/ Total Assets)
|
8.82%
|
6.95%
|
5.51%
|
5.67%
|
5.61%
|
7.27%
|
8.03%
|
8.94%
|
Assets
1 |
16,269
|
14,063
|
18,236
|
18,480
|
19,562
|
14,585
|
13,863
|
14,035
|
Book Value Per Share
2 |
2.520
|
1.960
|
2.110
|
2.350
|
2.520
|
2.630
|
2.770
|
2.950
|
Cash Flow per Share
2 |
1.710
|
1.910
|
2.130
|
2.020
|
2.100
|
1.890
|
1.850
|
1.920
|
Capex
1 |
1,104
|
833
|
1,279
|
1,272
|
1,514
|
1,418
|
1,315
|
1,254
|
Capex / Sales
|
2.87%
|
2.2%
|
3.32%
|
3.23%
|
3.74%
|
3.26%
|
2.95%
|
2.71%
|
Announcement Date
|
21/08/19
|
17/08/20
|
17/08/21
|
23/08/22
|
21/08/23
|
-
|
-
|
-
|
Last Close Price
16.42
AUD Average target price
17.08
AUD Spread / Average Target +4.01% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.99% | 14.29B | | -7.21% | 38.45B | | +9.83% | 35.53B | | +9.36% | 33.86B | | +9.52% | 20.2B | | -14.76% | 12.77B | | -.--% | 11.82B | | -3.89% | 11.75B | | -15.52% | 9.33B | | -13.02% | 7.62B |
Supermarkets & Convenience Stores
|