Market Closed -
Australian S.E.
11:40:03 29/04/2024 am IST
|
5-day change
|
1st Jan Change
|
7.07
AUD
|
+0.43%
|
|
-1.39%
|
-7.94%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
14,237
|
10,039
|
11,476
|
9,551
|
8,389
|
7,586
|
-
|
-
|
Enterprise Value (EV)
1 |
18,274
|
14,845
|
16,381
|
14,418
|
13,611
|
12,685
|
13,152
|
13,740
|
P/E ratio
|
10.6
x
|
10.4
x
|
10.2
x
|
5.99
x
|
-11.1
x
|
11.7
x
|
10.5
x
|
10.2
x
|
Yield
|
3.87%
|
5.47%
|
4.85%
|
5.99%
|
6.62%
|
6.84%
|
6.94%
|
7%
|
Capitalization / Revenue
|
17.9
x
|
10.1
x
|
11.3
x
|
10.9
x
|
9.89
x
|
9.14
x
|
8.56
x
|
8.05
x
|
EV / Revenue
|
23
x
|
15
x
|
16.1
x
|
16.5
x
|
16
x
|
15.3
x
|
14.8
x
|
14.6
x
|
EV / EBITDA
|
22.4
x
|
16.8
x
|
19
x
|
15.5
x
|
15.1
x
|
15.5
x
|
15.1
x
|
14.8
x
|
EV / FCF
|
-
|
30.3
x
|
23.7
x
|
26
x
|
24.8
x
|
24.6
x
|
63.6
x
|
35.8
x
|
FCF Yield
|
-
|
3.3%
|
4.21%
|
3.85%
|
4.02%
|
4.07%
|
1.57%
|
2.79%
|
Price to Book
|
1.21
x
|
0.83
x
|
0.92
x
|
0.7
x
|
0.68
x
|
0.7
x
|
0.69
x
|
0.68
x
|
Nbr of stocks (in thousands)
|
10,96,858
|
10,91,202
|
10,75,565
|
10,75,565
|
10,75,565
|
10,73,020
|
-
|
-
|
Reference price
2 |
12.98
|
9.200
|
10.67
|
8.880
|
7.800
|
7.040
|
7.040
|
7.040
|
Announcement Date
|
13/08/19
|
18/08/20
|
16/08/21
|
16/08/22
|
15/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
795.1
|
991.9
|
1,016
|
874.3
|
848.4
|
830.5
|
885.9
|
942.9
|
EBITDA
1 |
817.2
|
882.6
|
862.3
|
928.4
|
899.9
|
817.8
|
871.6
|
927.3
|
EBIT
1 |
806.9
|
869.4
|
853.2
|
914.6
|
891.5
|
847
|
881.3
|
931.4
|
Operating Margin
|
101.48%
|
87.65%
|
83.98%
|
104.61%
|
105.08%
|
101.99%
|
99.48%
|
98.79%
|
Earnings before Tax (EBT)
1 |
1,324
|
1,024
|
1,180
|
1,631
|
-741.5
|
618.4
|
664.2
|
692
|
Net income
1 |
1,281
|
983
|
525
|
1,583
|
-752.7
|
308.5
|
675.7
|
696.4
|
Net margin
|
161.11%
|
99.1%
|
51.68%
|
181.06%
|
-88.72%
|
37.14%
|
76.27%
|
73.86%
|
EPS
2 |
1.224
|
0.8860
|
1.047
|
1.484
|
-0.7000
|
0.6013
|
0.6725
|
0.6935
|
Free Cash Flow
1 |
-
|
489.2
|
690.4
|
555.3
|
547.8
|
516.2
|
206.8
|
384
|
FCF margin
|
-
|
49.32%
|
67.96%
|
63.51%
|
64.57%
|
62.15%
|
23.34%
|
40.73%
|
FCF Conversion (EBITDA)
|
-
|
55.43%
|
80.06%
|
59.81%
|
60.87%
|
63.12%
|
23.72%
|
41.41%
|
FCF Conversion (Net income)
|
-
|
49.77%
|
131.5%
|
35.08%
|
-
|
167.34%
|
30.6%
|
55.14%
|
Dividend per Share
2 |
0.5020
|
0.5030
|
0.5180
|
0.5320
|
0.5160
|
0.4814
|
0.4886
|
0.4930
|
Announcement Date
|
13/08/19
|
18/08/20
|
16/08/21
|
16/08/22
|
15/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
---|
Net sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
420
|
443.6
|
-
|
-
|
-
|
248.3
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
6
|
469
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
201.8
|
323.2
|
780.3
|
802.7
|
7.6
|
-
|
-601.2
|
-
|
344
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
0.6417
|
0.7377
|
0.7459
|
0.0136
|
-
|
-0.5552
|
-
|
0.3200
|
Dividend per Share
1 |
0.2700
|
0.2330
|
0.2880
|
0.2300
|
0.2800
|
0.2520
|
0.2880
|
0.2280
|
-
|
0.2100
|
0.2400
|
Announcement Date
|
05/02/20
|
18/08/20
|
08/02/21
|
16/08/21
|
14/02/22
|
16/08/22
|
13/02/23
|
15/08/23
|
13/02/24
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,037
|
4,806
|
4,905
|
4,867
|
5,222
|
5,099
|
5,566
|
6,153
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.94
x
|
5.446
x
|
5.689
x
|
5.242
x
|
5.803
x
|
6.235
x
|
6.386
x
|
6.636
x
|
Free Cash Flow
1 |
-
|
489
|
690
|
555
|
548
|
516
|
207
|
384
|
ROE (net income / shareholders' equity)
|
6.25%
|
3.98%
|
4.27%
|
12.1%
|
5.72%
|
5.98%
|
6.26%
|
6.26%
|
ROA (Net income/ Total Assets)
|
4.46%
|
2.78%
|
2.94%
|
8.49%
|
3.92%
|
4.09%
|
4.1%
|
3.92%
|
Assets
1 |
28,701
|
35,337
|
17,840
|
18,646
|
-19,202
|
7,543
|
16,494
|
17,766
|
Book Value Per Share
2 |
10.70
|
11.10
|
11.60
|
12.60
|
11.40
|
9.990
|
10.20
|
10.30
|
Cash Flow per Share
2 |
-
|
0.6100
|
0.6400
|
0.4900
|
0.5800
|
0.4700
|
0.5500
|
0.5900
|
Capex
1 |
261
|
241
|
111
|
306
|
223
|
335
|
671
|
611
|
Capex / Sales
|
32.85%
|
24.27%
|
10.9%
|
34.99%
|
26.3%
|
40.28%
|
75.76%
|
64.84%
|
Announcement Date
|
13/08/19
|
18/08/20
|
16/08/21
|
16/08/22
|
15/08/23
|
-
|
-
|
-
|
Last Close Price
7.04
AUD Average target price
8.431
AUD Spread / Average Target +19.76% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.94% | 4.93B | | -10.53% | 9.66B | | -1.80% | 6.48B | | -8.05% | 4.85B | | +11.51% | 4.11B | | -4.73% | 4.02B | | -14.40% | 3.89B | | +14.43% | 3.28B | | -14.73% | 3.16B | | -2.69% | 3.03B |
Office REITs
|