End-of-day quote
New Zealand S.E.
03:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
10.78
NZD
|
-1.01%
|
|
-0.28%
|
+7.48%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,332
|
2,579
|
5,151
|
5,973
|
6,661
|
9,250
|
-
|
-
|
Enterprise Value (EV)
1 |
4,889
|
5,332
|
8,628
|
8,799
|
9,278
|
13,876
|
13,740
|
13,530
|
P/E ratio
|
-119
x
|
10.4
x
|
-103
x
|
-
|
10.4
x
|
14.8
x
|
14.2
x
|
12.3
x
|
Yield
|
4.14%
|
4.41%
|
2.42%
|
2.18%
|
2.04%
|
1.86%
|
1.91%
|
2.17%
|
Capitalization / Revenue
|
1.75
x
|
2.01
x
|
4.86
x
|
6.94
x
|
5.59
x
|
3.33
x
|
2.83
x
|
2.79
x
|
EV / Revenue
|
3.66
x
|
4.16
x
|
8.15
x
|
10.2
x
|
7.79
x
|
5
x
|
4.2
x
|
4.08
x
|
EV / EBITDA
|
9.06
x
|
10.7
x
|
21.6
x
|
17.1
x
|
17.5
x
|
15.3
x
|
12.4
x
|
11.1
x
|
EV / FCF
|
20,98,49,324
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.42
x
|
1.21
x
|
1.95
x
|
1.61
x
|
1.58
x
|
1.36
x
|
1.45
x
|
1.42
x
|
Nbr of stocks (in thousands)
|
5,59,278
|
6,59,679
|
7,22,953
|
7,23,984
|
7,23,984
|
8,32,568
|
-
|
-
|
Reference price
2 |
4.170
|
3.910
|
7.125
|
8.250
|
9.200
|
10.78
|
10.78
|
10.78
|
Announcement Date
|
16/05/19
|
28/05/20
|
18/05/21
|
18/05/22
|
21/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,336
|
1,282
|
1,059
|
860.6
|
1,192
|
2,774
|
3,274
|
3,319
|
EBITDA
1 |
539.5
|
497.9
|
398.8
|
513.9
|
531.5
|
907.2
|
1,107
|
1,222
|
EBIT
1 |
284
|
192.7
|
71.3
|
205.8
|
696.1
|
565.8
|
750.3
|
876.3
|
Operating Margin
|
21.26%
|
15.03%
|
6.73%
|
23.91%
|
58.41%
|
20.39%
|
22.92%
|
26.4%
|
Earnings before Tax (EBT)
1 |
136.4
|
523.2
|
-91.8
|
128.5
|
604.1
|
855
|
973
|
1,142
|
Net income
1 |
-19.5
|
241.2
|
-49.2
|
1,169
|
643.1
|
831.2
|
471.4
|
625.7
|
Net margin
|
-1.46%
|
18.82%
|
-4.65%
|
135.87%
|
53.96%
|
29.96%
|
14.4%
|
18.85%
|
EPS
2 |
-0.0350
|
0.3760
|
-0.0690
|
-
|
0.8880
|
0.7300
|
0.7580
|
0.8800
|
Free Cash Flow
|
23.3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
1.74%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
4.32%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1725
|
0.1725
|
0.1725
|
0.1800
|
0.1875
|
0.2007
|
0.2062
|
0.2338
|
Announcement Date
|
16/05/19
|
28/05/20
|
18/05/21
|
18/05/22
|
21/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2022 S1
|
2022 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Net sales
1 |
-
|
-
|
1,287
|
1,365
|
1,846
|
2,022
|
1,781
|
EBITDA
|
-
|
260.3
|
400
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
219.3
|
-5.547
|
423.9
|
299.2
|
542.2
|
Operating Margin
|
-
|
-
|
17.04%
|
-0.41%
|
22.97%
|
14.8%
|
30.45%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
1,081
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.1210
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
0.1150
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/11/21
|
18/05/22
|
15/11/23
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,557
|
2,753
|
3,477
|
2,826
|
2,617
|
4,626
|
4,490
|
4,280
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.74
x
|
5.528
x
|
8.718
x
|
5.5
x
|
4.924
x
|
5.099
x
|
4.056
x
|
3.504
x
|
Free Cash Flow
|
23.3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-1.09%
|
12.8%
|
-2.06%
|
36.8%
|
16.2%
|
5.18%
|
5.28%
|
5.77%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-0.57%
|
-
|
-
|
3.96%
|
4.79%
|
5.37%
|
Assets
1 |
-
|
-
|
8,561
|
-
|
-
|
20,991
|
9,840
|
11,652
|
Book Value Per Share
2 |
2.950
|
3.230
|
3.660
|
5.130
|
5.810
|
7.900
|
7.430
|
7.610
|
Cash Flow per Share
2 |
0.5000
|
0.1600
|
-
|
-
|
0.0100
|
0.7100
|
0.7500
|
0.8100
|
Capex
1 |
258
|
468
|
460
|
116
|
140
|
426
|
397
|
396
|
Capex / Sales
|
19.33%
|
36.48%
|
43.42%
|
13.43%
|
11.76%
|
15.34%
|
12.13%
|
11.92%
|
Announcement Date
|
16/05/19
|
28/05/20
|
18/05/21
|
18/05/22
|
21/05/23
|
-
|
-
|
-
|
Last Close Price
10.78
NZD Average target price
11.26
NZD Spread / Average Target +4.42% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.48% | 5.32B | | -6.89% | 88.47B | | +14.81% | 84.55B | | +12.31% | 26.01B | | -5.26% | 17.28B | | +14.13% | 16.57B | | +6.49% | 14.28B | | -19.54% | 13.16B | | +17.66% | 9.52B | | +27.89% | 8.75B |
Investment Management
|