Market Closed -
Australian S.E.
11:40:12 03/05/2024 am IST
|
5-day change
|
1st Jan Change
|
6.44
AUD
|
+0.62%
|
|
-1.38%
|
+13.78%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
18,970
|
13,251
|
12,645
|
10,685
|
13,829
|
15,217
|
-
|
-
|
Enterprise Value (EV)
1 |
20,512
|
15,027
|
14,891
|
12,919
|
15,991
|
10,860
|
17,113
|
15,217
|
P/E ratio
|
18.5
x
|
31.2
x
|
-29
x
|
32.7
x
|
17.7
x
|
17.9
x
|
16.3
x
|
15.5
x
|
Yield
|
3.87%
|
1.73%
|
3.88%
|
2.52%
|
2.63%
|
4.01%
|
4.68%
|
4.86%
|
Capitalization / Revenue
|
2.62
x
|
1.83
x
|
1.7
x
|
1.35
x
|
1.66
x
|
1.63
x
|
1.52
x
|
1.47
x
|
EV / Revenue
|
2.83
x
|
2.08
x
|
2.01
x
|
1.63
x
|
1.92
x
|
1.17
x
|
1.71
x
|
1.47
x
|
EV / EBITDA
|
14.7
x
|
16
x
|
11.7
x
|
16.5
x
|
16.2
x
|
6.95
x
|
9.78
x
|
8.85
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
6.67
x
|
9.92
x
|
8.66
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
15%
|
10.1%
|
11.5%
|
Price to Book
|
2.98
x
|
2.19
x
|
2.04
x
|
1.74
x
|
2.09
x
|
2.26
x
|
2.16
x
|
2.07
x
|
Nbr of stocks (in thousands)
|
22,96,617
|
22,96,617
|
24,50,671
|
24,50,671
|
24,26,116
|
23,62,865
|
-
|
-
|
Reference price
2 |
8.260
|
5.770
|
5.160
|
4.360
|
5.700
|
6.440
|
6.440
|
6.440
|
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
|
9,318
|
9,983
|
10,356
|
EBITDA
1 |
1,394
|
938
|
1,274
|
782
|
988
|
1,562
|
1,749
|
1,720
|
EBIT
1 |
1,224
|
741
|
1,007
|
586
|
803
|
1,361
|
1,529
|
1,597
|
Operating Margin
|
16.91%
|
10.24%
|
13.57%
|
7.41%
|
9.64%
|
14.61%
|
15.32%
|
15.42%
|
Earnings before Tax (EBT)
1 |
1,332
|
535
|
-389
|
564
|
1,354
|
1,443
|
1,566
|
1,620
|
Net income
1 |
1,076
|
435
|
-427
|
347
|
832
|
937.7
|
1,016
|
1,048
|
Net margin
|
14.87%
|
6.01%
|
-5.75%
|
4.39%
|
9.99%
|
10.06%
|
10.18%
|
10.12%
|
EPS
2 |
0.4458
|
0.1849
|
-0.1782
|
0.1333
|
0.3220
|
0.3594
|
0.3952
|
0.4161
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
1,628
|
1,725
|
1,757
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
17.47%
|
17.28%
|
16.97%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
104.25%
|
98.58%
|
102.16%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
173.63%
|
169.77%
|
167.62%
|
Dividend per Share
2 |
0.3200
|
0.1000
|
0.2000
|
0.1100
|
0.1500
|
0.2582
|
0.3012
|
0.3133
|
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
|
4,809
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
501
|
240
|
667
|
340
|
282
|
304
|
350
|
453
|
614
|
762.2
|
-
|
-
|
-
|
-
|
Operating Margin
|
13.81%
|
6.65%
|
18.06%
|
9.12%
|
7.12%
|
7.7%
|
8.51%
|
10.75%
|
13.66%
|
15.85%
|
-
|
-
|
-
|
-
|
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
|
569.3
|
-
|
-
|
-
|
-
|
Net margin
|
7.8%
|
4.21%
|
-12.46%
|
0.89%
|
4.37%
|
4.41%
|
11.38%
|
8.64%
|
9.05%
|
11.84%
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
0.0191
|
0.0664
|
0.0669
|
0.1762
|
0.1458
|
0.1621
|
0.1920
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1000
|
-
|
0.0700
|
0.1300
|
0.0600
|
0.0500
|
0.0600
|
0.0900
|
-
|
0.1545
|
-
|
-
|
-
|
-
|
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
|
-
|
1,896
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
4,357
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.106
x
|
1.893
x
|
1.763
x
|
2.857
x
|
2.188
x
|
-
|
1.084
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%
|
13.5%
|
14.7%
|
14.5%
|
ROA (Net income/ Total Assets)
|
3.15%
|
0.95%
|
2.37%
|
0.63%
|
1.31%
|
3.18%
|
3.78%
|
3.76%
|
Assets
1 |
34,124
|
45,979
|
-18,047
|
55,010
|
63,605
|
29,515
|
26,877
|
27,916
|
Book Value Per Share
2 |
2.770
|
2.630
|
2.530
|
2.500
|
2.720
|
2.860
|
2.980
|
3.120
|
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
6.44
AUD Average target price
6.358
AUD Spread / Average Target -1.27% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.78% | 9.89B | | +43.10% | 64.49B | | +12.31% | 49.09B | | +20.54% | 44.64B | | +27.37% | 35.57B | | +13.21% | 29.74B | | +53.14% | 29.18B | | +25.97% | 25.38B | | +11.38% | 21.19B | | +11.52% | 20.67B |
Other Property & Casualty Insurance
|