End-of-day quote
New Zealand S.E.
03:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
8.36
NZD
|
+0.72%
|
|
-2.79%
|
-1.65%
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,311
|
1,189
|
2,086
|
1,517
|
1,476
|
1,494
|
-
|
-
|
Enterprise Value (EV)
1 |
1,462
|
1,394
|
2,230
|
1,669
|
1,729
|
1,741
|
1,729
|
1,720
|
P/E ratio
|
20.7
x
|
24
x
|
42.1
x
|
21.7
x
|
19.3
x
|
21
x
|
17.8
x
|
15.2
x
|
Yield
|
3.61%
|
2.09%
|
2.66%
|
4.04%
|
4.45%
|
4.35%
|
4.9%
|
5.68%
|
Capitalization / Revenue
|
2.13
x
|
1.88
x
|
2.61
x
|
1.74
x
|
1.32
x
|
1.24
x
|
1.17
x
|
1.11
x
|
EV / Revenue
|
2.38
x
|
2.21
x
|
2.79
x
|
1.91
x
|
1.54
x
|
1.45
x
|
1.35
x
|
1.27
x
|
EV / EBITDA
|
13
x
|
9.64
x
|
11.9
x
|
9.03
x
|
8.05
x
|
7.77
x
|
7.01
x
|
6.36
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-36.6
x
|
38.3
x
|
19.1
x
|
17.2
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
-2.73%
|
2.61%
|
5.23%
|
5.82%
|
Price to Book
|
4.79
x
|
3.76
x
|
6.11
x
|
4.26
x
|
3.1
x
|
3.06
x
|
2.97
x
|
2.88
x
|
Nbr of stocks (in thousands)
|
1,55,378
|
1,65,413
|
1,65,538
|
1,65,803
|
1,77,431
|
1,78,713
|
-
|
-
|
Reference price
2 |
8.440
|
7.190
|
12.60
|
9.150
|
8.320
|
8.360
|
8.360
|
8.360
|
Announcement Date
|
25/08/19
|
24/08/20
|
22/08/21
|
21/08/22
|
20/08/23
|
-
|
-
|
-
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
615.7
|
630.9
|
800.5
|
873.1
|
1,122
|
1,203
|
1,277
|
1,351
|
EBITDA
1 |
112.2
|
144.7
|
187.6
|
184.9
|
214.9
|
223.9
|
246.5
|
270.2
|
EBIT
1 |
94.71
|
94.32
|
122.9
|
122.7
|
134
|
140.6
|
160
|
180.8
|
Operating Margin
|
15.38%
|
14.95%
|
15.36%
|
14.05%
|
11.94%
|
11.69%
|
12.53%
|
13.38%
|
Earnings before Tax (EBT)
1 |
87.5
|
66.3
|
77.22
|
98.7
|
105.4
|
103.3
|
118.8
|
137.5
|
Net income
1 |
63.37
|
47.33
|
49.56
|
70.1
|
75.14
|
71
|
84
|
98.12
|
Net margin
|
10.29%
|
7.5%
|
6.19%
|
8.03%
|
6.7%
|
5.9%
|
6.58%
|
7.26%
|
EPS
2 |
0.4070
|
0.2990
|
0.2990
|
0.4220
|
0.4310
|
0.3990
|
0.4706
|
0.5505
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-47.25
|
45.4
|
90.5
|
100.1
|
FCF margin
|
-
|
-
|
-
|
-
|
-4.21%
|
3.77%
|
7.09%
|
7.41%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
20.28%
|
36.71%
|
37.04%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
63.95%
|
107.74%
|
102.02%
|
Dividend per Share
2 |
0.3050
|
0.1500
|
0.3350
|
0.3700
|
0.3700
|
0.3634
|
0.4093
|
0.4750
|
Announcement Date
|
25/08/19
|
24/08/20
|
22/08/21
|
21/08/22
|
20/08/23
|
-
|
-
|
-
|
Fiscal Period: Juni |
2020 S1
|
2020 S2
|
2021 S1
|
2024 S1
|
---|
Net sales
1 |
318.9
|
312
|
410.3
|
620.7
|
EBITDA
1 |
-
|
-
|
-
|
119.5
|
EBIT
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
-
|
-
|
40.8
|
Net margin
|
-
|
-
|
-
|
6.57%
|
EPS
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
0.1800
|
Announcement Date
|
24/02/20
|
24/08/20
|
22/02/21
|
18/02/24
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
151
|
205
|
144
|
152
|
253
|
247
|
235
|
226
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.346
x
|
1.417
x
|
0.7662
x
|
0.8225
x
|
1.176
x
|
1.101
x
|
0.9522
x
|
0.8359
x
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-47.3
|
45.4
|
90.5
|
100
|
ROE (net income / shareholders' equity)
|
23.8%
|
16%
|
22.1%
|
20.2%
|
18.1%
|
15.9%
|
18.4%
|
20.9%
|
ROA (Net income/ Total Assets)
|
11.1%
|
5.79%
|
6.94%
|
-
|
6.1%
|
10.1%
|
11.3%
|
12.4%
|
Assets
1 |
572.7
|
817.5
|
714.1
|
-
|
1,233
|
704.6
|
745.2
|
793.2
|
Book Value Per Share
2 |
1.760
|
1.910
|
2.060
|
2.150
|
2.680
|
2.730
|
2.820
|
2.900
|
Cash Flow per Share
2 |
0.4900
|
0.8000
|
0.8100
|
0.7400
|
0.8900
|
0.8800
|
0.9900
|
1.090
|
Capex
1 |
23.3
|
23.6
|
18
|
27.1
|
37.3
|
35.7
|
40.6
|
44.7
|
Capex / Sales
|
3.78%
|
3.75%
|
2.25%
|
3.11%
|
3.32%
|
2.96%
|
3.18%
|
3.31%
|
Announcement Date
|
25/08/19
|
24/08/20
|
22/08/21
|
21/08/22
|
20/08/23
|
-
|
-
|
-
|
Last Close Price
8.36
NZD Average target price
9.19
NZD Spread / Average Target +9.93% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.65% | 886M | | -6.13% | 126B | | +5.09% | 65.42B | | -13.41% | 48.51B | | -10.93% | 16.08B | | +22.81% | 8.2B | | -59.73% | 7.17B | | -10.03% | 7.24B | | -17.41% | 6.03B | | +30.89% | 5.68B |
Other Air Freight & Logistics
|