Market Closed -
OTC Markets
12:51:10 29/06/2024 am IST
|
5-day change
|
1st Jan Change
|
23.51
USD
|
+9.96%
|
|
+5.03%
|
+27.36%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
18,970
|
13,251
|
12,645
|
10,685
|
13,829
|
16,823
|
-
|
-
|
Enterprise Value (EV)
1 |
20,512
|
15,027
|
14,891
|
12,919
|
15,991
|
6,173
|
5,256
|
4,590
|
P/E ratio
|
18.5
x
|
31.2
x
|
-29
x
|
32.7
x
|
17.7
x
|
19.3
x
|
17.5
x
|
16.9
x
|
Yield
|
3.87%
|
1.73%
|
3.88%
|
2.52%
|
2.63%
|
3.69%
|
4.2%
|
4.44%
|
Capitalization / Revenue
|
2.62
x
|
1.83
x
|
1.7
x
|
1.35
x
|
1.66
x
|
1.81
x
|
1.68
x
|
1.62
x
|
EV / Revenue
|
2.83
x
|
2.08
x
|
2.01
x
|
1.63
x
|
1.92
x
|
0.66
x
|
0.52
x
|
0.44
x
|
EV / EBITDA
|
14.7
x
|
16
x
|
11.7
x
|
16.5
x
|
16.2
x
|
3.86
x
|
3.06
x
|
2.62
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
3.79
x
|
3.05
x
|
2.61
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
26.4%
|
32.8%
|
38.3%
|
Price to Book
|
2.98
x
|
2.19
x
|
2.04
x
|
1.74
x
|
2.09
x
|
2.57
x
|
2.46
x
|
2.35
x
|
Nbr of stocks (in thousands)
|
22,96,617
|
22,96,617
|
24,50,671
|
24,50,671
|
24,26,116
|
23,56,164
|
-
|
-
|
Reference price
2 |
8.260
|
5.770
|
5.160
|
4.360
|
5.700
|
7.140
|
7.140
|
7.140
|
Announcement Date
|
07/08/19
|
06/08/20
|
10/08/21
|
11/08/22
|
20/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,238
|
7,238
|
7,420
|
7,909
|
8,326
|
9,315
|
10,016
|
10,411
|
EBITDA
1 |
1,394
|
938
|
1,274
|
782
|
988
|
1,598
|
1,720
|
1,750
|
EBIT
1 |
1,224
|
741
|
1,007
|
586
|
803
|
1,369
|
1,497
|
1,595
|
Operating Margin
|
16.91%
|
10.24%
|
13.57%
|
7.41%
|
9.64%
|
14.7%
|
14.95%
|
15.32%
|
Earnings before Tax (EBT)
1 |
1,332
|
535
|
-389
|
564
|
1,354
|
1,450
|
1,580
|
1,640
|
Net income
1 |
1,076
|
435
|
-427
|
347
|
832
|
941
|
1,028
|
1,060
|
Net margin
|
14.87%
|
6.01%
|
-5.75%
|
4.39%
|
9.99%
|
10.1%
|
10.27%
|
10.19%
|
EPS
2 |
0.4458
|
0.1849
|
-0.1782
|
0.1333
|
0.3220
|
0.3708
|
0.4073
|
0.4230
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
1,628
|
1,725
|
1,757
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
17.48%
|
17.22%
|
16.88%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
101.91%
|
100.27%
|
100.41%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
173.02%
|
167.72%
|
165.71%
|
Dividend per Share
2 |
0.3200
|
0.1000
|
0.2000
|
0.1100
|
0.1500
|
0.2635
|
0.2998
|
0.3170
|
Announcement Date
|
07/08/19
|
06/08/20
|
10/08/21
|
11/08/22
|
20/08/23
|
-
|
-
|
-
|
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
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Net sales
1 |
3,627
|
3,611
|
3,693
|
3,727
|
3,963
|
3,946
|
4,113
|
4,213
|
4,496
|
4,798
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
501
|
240
|
667
|
340
|
282
|
304
|
350
|
453
|
614
|
777.3
|
-
|
-
|
-
|
-
|
Operating Margin
|
13.81%
|
6.65%
|
18.06%
|
9.12%
|
7.12%
|
7.7%
|
8.51%
|
10.75%
|
13.66%
|
16.2%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
357
|
178
|
-
|
-
|
283
|
281
|
687
|
667
|
654
|
775.5
|
742.8
|
750.8
|
785.5
|
806.4
|
Net income
1 |
283
|
152
|
-460
|
33
|
173
|
174
|
468
|
364
|
407
|
517.7
|
-
|
-
|
-
|
-
|
Net margin
|
7.8%
|
4.21%
|
-12.46%
|
0.89%
|
4.37%
|
4.41%
|
11.38%
|
8.64%
|
9.05%
|
10.79%
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
0.0191
|
0.0664
|
0.0669
|
0.1762
|
0.1458
|
0.1621
|
0.2170
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1000
|
-
|
0.0700
|
0.1300
|
0.0600
|
0.0500
|
0.0600
|
0.0900
|
0.1000
|
0.1620
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/02/20
|
06/08/20
|
09/02/21
|
10/08/21
|
10/02/22
|
11/08/22
|
12/02/23
|
20/08/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,542
|
1,776
|
2,246
|
2,234
|
2,162
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
10,650
|
11,567
|
12,233
|
Leverage (Debt/EBITDA)
|
1.106
x
|
1.893
x
|
1.763
x
|
2.857
x
|
2.188
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
1,628
|
1,725
|
1,757
|
ROE (net income / shareholders' equity)
|
14.2%
|
4.47%
|
12.1%
|
3.4%
|
7%
|
13.8%
|
14.9%
|
14.7%
|
ROA (Net income/ Total Assets)
|
3.15%
|
0.95%
|
2.37%
|
0.63%
|
1.31%
|
3.35%
|
3.7%
|
3.74%
|
Assets
1 |
34,124
|
45,979
|
-18,047
|
55,010
|
63,605
|
28,082
|
27,802
|
28,388
|
Book Value Per Share
2 |
2.770
|
2.630
|
2.530
|
2.500
|
2.720
|
2.780
|
2.910
|
3.040
|
Cash Flow per Share
2 |
-
|
-
|
0.6700
|
0.3300
|
0.1600
|
0.5800
|
0.6200
|
0.6300
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
07/08/19
|
06/08/20
|
10/08/21
|
11/08/22
|
20/08/23
|
-
|
-
|
-
|
Last Close Price
7.14
AUD Average target price
6.657
AUD Spread / Average Target -6.77% Consensus |
1st Jan change
|
Capi.
|
---|
| +70.16% | 7.32TCr | | +6.75% | 4.66TCr | | +14.06% | 4.21TCr | | +35.84% | 3.77TCr | | +93.38% | 3.52TCr | | +11.85% | 2.97TCr | | +27.31% | 2.54TCr | | +1.24% | 2.15TCr | | +49.43% | 2.11TCr |
Other Property & Casualty Insurance
|