Market Closed -
Australian S.E.
11:40:06 08/05/2024 am IST
|
5-day change
|
1st Jan Change
|
16.15
AUD
|
+0.56%
|
|
+2.34%
|
+16.10%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,252
|
598
|
1,110
|
892.4
|
894.2
|
1,017
|
-
|
-
|
Enterprise Value (EV)
1 |
1,167
|
531.1
|
1,051
|
823.5
|
841.1
|
947.4
|
932.6
|
916.9
|
P/E ratio
|
47.4
x
|
23.3
x
|
41.5
x
|
28.8
x
|
28.4
x
|
23
x
|
20.7
x
|
18.5
x
|
Yield
|
1.81%
|
4.18%
|
2.05%
|
2.99%
|
3.02%
|
3.52%
|
3.86%
|
4.32%
|
Capitalization / Revenue
|
19.2
x
|
8.4
x
|
13.3
x
|
8.56
x
|
7.53
x
|
6.54
x
|
6.09
x
|
5.61
x
|
EV / Revenue
|
17.9
x
|
7.46
x
|
12.6
x
|
7.9
x
|
7.08
x
|
6.1
x
|
5.59
x
|
5.06
x
|
EV / EBITDA
|
29
x
|
12.3
x
|
21.5
x
|
14.9
x
|
14.3
x
|
12.7
x
|
11.3
x
|
10.1
x
|
EV / FCF
|
34.4
x
|
24.7
x
|
77.1
x
|
21.6
x
|
18.2
x
|
17.2
x
|
16.6
x
|
15.8
x
|
FCF Yield
|
2.91%
|
4.06%
|
1.3%
|
4.63%
|
5.49%
|
5.82%
|
6.02%
|
6.31%
|
Price to Book
|
16.2
x
|
7.58
x
|
13
x
|
9.56
x
|
8.97
x
|
9.04
x
|
8.18
x
|
7.39
x
|
Nbr of stocks (in thousands)
|
62,124
|
62,424
|
62,449
|
62,758
|
62,710
|
62,949
|
-
|
-
|
Reference price
2 |
20.15
|
9.580
|
17.77
|
14.22
|
14.26
|
16.15
|
16.15
|
16.15
|
Announcement Date
|
15/08/19
|
25/08/20
|
25/08/21
|
25/08/22
|
24/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
65.21
|
71.17
|
83.32
|
104.3
|
118.7
|
155.4
|
166.9
|
181.1
|
EBITDA
1 |
40.19
|
43.2
|
48.92
|
55.1
|
58.92
|
74.64
|
82.27
|
91.05
|
EBIT
1 |
36.76
|
37.21
|
40.68
|
46.36
|
47.62
|
62.4
|
70.05
|
78.91
|
Operating Margin
|
56.36%
|
52.29%
|
48.83%
|
44.46%
|
40.11%
|
40.16%
|
41.97%
|
43.57%
|
Earnings before Tax (EBT)
1 |
38.22
|
37.42
|
39.05
|
45.24
|
46.64
|
62.08
|
71.5
|
80.45
|
Net income
1 |
26.42
|
25.88
|
26.96
|
31.18
|
31.57
|
43.78
|
49.15
|
54.46
|
Net margin
|
40.51%
|
36.37%
|
32.36%
|
29.9%
|
26.59%
|
28.17%
|
29.45%
|
30.07%
|
EPS
2 |
0.4250
|
0.4110
|
0.4280
|
0.4930
|
0.5020
|
0.7021
|
0.7794
|
0.8746
|
Free Cash Flow
1 |
33.96
|
21.54
|
13.63
|
38.15
|
46.22
|
55.16
|
56.12
|
57.88
|
FCF margin
|
52.08%
|
30.27%
|
16.35%
|
36.6%
|
38.93%
|
35.49%
|
33.63%
|
31.96%
|
FCF Conversion (EBITDA)
|
84.51%
|
49.87%
|
27.85%
|
69.25%
|
78.44%
|
73.9%
|
68.22%
|
63.58%
|
FCF Conversion (Net income)
|
128.55%
|
83.24%
|
50.54%
|
122.38%
|
146.39%
|
126%
|
114.19%
|
106.29%
|
Dividend per Share
2 |
0.3650
|
0.4000
|
0.3650
|
0.4250
|
0.4300
|
0.5687
|
0.6236
|
0.6984
|
Announcement Date
|
15/08/19
|
25/08/20
|
25/08/21
|
25/08/22
|
24/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
2021 S1
|
2021 S2
|
2022 S1
|
2023 S1
|
2023 S2
|
2024 S1
|
---|
Net sales
1 |
37.55
|
40.94
|
42.38
|
52.84
|
62.39
|
54.61
|
73.88
|
EBITDA
1 |
22.87
|
-
|
24.79
|
28.35
|
-
|
28.48
|
35.15
|
EBIT
1 |
20.24
|
-
|
20.6
|
24.05
|
25.18
|
22.44
|
29
|
Operating Margin
|
53.88%
|
-
|
48.62%
|
45.51%
|
40.36%
|
41.09%
|
39.24%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
16.41
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
31.05%
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
0.2600
|
0.2720
|
-
|
-
|
Dividend per Share
2 |
0.1850
|
-
|
0.1850
|
0.2200
|
-
|
0.2000
|
0.2700
|
Announcement Date
|
23/02/20
|
22/02/21
|
25/08/21
|
21/02/22
|
23/02/23
|
24/08/23
|
22/02/24
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
84.6
|
66.9
|
59
|
68.9
|
53.2
|
69.2
|
84.1
|
99.7
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
34
|
21.5
|
13.6
|
38.2
|
46.2
|
55.2
|
56.1
|
57.9
|
ROE (net income / shareholders' equity)
|
42.4%
|
33.1%
|
34.5%
|
36.1%
|
34.3%
|
42.6%
|
44.2%
|
46%
|
ROA (Net income/ Total Assets)
|
32.1%
|
24.5%
|
25.4%
|
26.3%
|
23.1%
|
32.1%
|
35.1%
|
37.3%
|
Assets
1 |
82.29
|
105.6
|
106.2
|
118.6
|
136.9
|
136.2
|
140.1
|
145.8
|
Book Value Per Share
2 |
1.250
|
1.260
|
1.370
|
1.490
|
1.590
|
1.790
|
1.970
|
2.180
|
Cash Flow per Share
2 |
0.6300
|
0.4500
|
0.5600
|
0.7000
|
0.8600
|
1.040
|
0.9700
|
1.040
|
Capex
1 |
5.18
|
6.7
|
6.5
|
6.04
|
8.42
|
7.73
|
7.93
|
8.6
|
Capex / Sales
|
7.94%
|
9.41%
|
7.81%
|
5.79%
|
7.09%
|
4.98%
|
4.75%
|
4.75%
|
Announcement Date
|
15/08/19
|
25/08/20
|
25/08/21
|
25/08/22
|
24/08/23
|
-
|
-
|
-
|
Last Close Price
16.15
AUD Average target price
16.81
AUD Spread / Average Target +4.08% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.10% | 668M | | +15.21% | 36.08B | | +2.73% | 24.02B | | -15.77% | 20.79B | | -13.35% | 20.68B | | +21.45% | 20.62B | | -2.87% | 16.78B | | +3.09% | 10.15B | | -22.74% | 7.87B | | +3.72% | 7.4B |
Other Casinos & Gaming
|