Market Closed -
Australian S.E.
11:40:40 02/05/2024 am IST
|
5-day change
|
1st Jan Change
|
6.24
AUD
|
-0.79%
|
|
-4.15%
|
-16.47%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,290
|
8,464
|
7,834
|
6,224
|
5,296
|
4,267
|
-
|
-
|
Enterprise Value (EV)
1 |
8,715
|
9,297
|
8,529
|
7,284
|
7,677
|
7,139
|
6,727
|
7,060
|
P/E ratio
|
15.8
x
|
-24.1
x
|
35.5
x
|
-63.3
x
|
-23
x
|
8.8
x
|
10.4
x
|
9.23
x
|
Yield
|
3.23%
|
2.69%
|
2.36%
|
1.76%
|
2.06%
|
3.2%
|
3.65%
|
3.8%
|
Capitalization / Revenue
|
0.44
x
|
0.64
x
|
0.77
x
|
0.67
x
|
0.51
x
|
0.4
x
|
0.42
x
|
0.42
x
|
EV / Revenue
|
0.53
x
|
0.7
x
|
0.84
x
|
0.78
x
|
0.73
x
|
0.67
x
|
0.66
x
|
0.7
x
|
EV / EBITDA
|
6.56
x
|
23
x
|
11.3
x
|
11.6
x
|
14.1
x
|
8.09
x
|
7.41
x
|
7.64
x
|
EV / FCF
|
-83
x
|
-85.3
x
|
28
x
|
-25.7
x
|
-6.17
x
|
-140
x
|
70.6
x
|
104
x
|
FCF Yield
|
-1.2%
|
-1.17%
|
3.58%
|
-3.89%
|
-16.2%
|
-0.71%
|
1.42%
|
0.96%
|
Price to Book
|
1.15
x
|
1.22
x
|
1.14
x
|
0.9
x
|
0.81
x
|
0.65
x
|
0.62
x
|
0.59
x
|
Nbr of stocks (in thousands)
|
5,60,731
|
6,84,268
|
6,83,586
|
6,83,158
|
6,83,322
|
6,83,792
|
-
|
-
|
Reference price
2 |
13.00
|
12.37
|
11.46
|
9.110
|
7.750
|
6.240
|
6.240
|
6.240
|
Announcement Date
|
18/08/19
|
16/08/20
|
15/08/21
|
21/08/22
|
13/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
16,538
|
13,289
|
10,185
|
9,324
|
10,458
|
10,620
|
10,206
|
10,059
|
EBITDA
1 |
1,328
|
405
|
757
|
629
|
544
|
883
|
907.8
|
924.1
|
EBIT
1 |
745
|
245
|
609
|
483
|
404
|
713.2
|
753.1
|
770.1
|
Operating Margin
|
4.5%
|
1.84%
|
5.98%
|
5.18%
|
3.86%
|
6.72%
|
7.38%
|
7.66%
|
Earnings before Tax (EBT)
1 |
620
|
-482
|
295
|
-177
|
-238
|
469.6
|
599.3
|
613.3
|
Net income
1 |
467
|
-310
|
222
|
-99
|
-232
|
407.8
|
470.2
|
481.4
|
Net margin
|
2.82%
|
-2.33%
|
2.18%
|
-1.06%
|
-2.22%
|
3.84%
|
4.61%
|
4.79%
|
EPS
2 |
0.8240
|
-0.5140
|
0.3230
|
-0.1440
|
-0.3370
|
0.7092
|
0.6022
|
0.6761
|
Free Cash Flow
1 |
-105
|
-109
|
305
|
-283
|
-1,244
|
-51
|
95.33
|
68
|
FCF margin
|
-0.63%
|
-0.82%
|
2.99%
|
-3.04%
|
-11.9%
|
-0.48%
|
0.93%
|
0.68%
|
FCF Conversion (EBITDA)
|
-
|
-
|
40.29%
|
-
|
-
|
-
|
10.5%
|
7.36%
|
FCF Conversion (Net income)
|
-
|
-
|
137.39%
|
-
|
-
|
-
|
20.28%
|
14.12%
|
Dividend per Share
2 |
0.4200
|
0.3330
|
0.2700
|
0.1600
|
0.1600
|
0.1999
|
0.2279
|
0.2372
|
Announcement Date
|
18/08/19
|
16/08/20
|
15/08/21
|
21/08/22
|
13/08/23
|
-
|
-
|
-
|
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
|
---|
Net sales
|
7,408
|
5,881
|
5,219
|
-
|
-
|
-
|
-
|
-
|
4,844
|
-
|
-
|
-
|
EBITDA
|
556
|
-151
|
-
|
-
|
-
|
-
|
-
|
-
|
207
|
-
|
-
|
-
|
EBIT
|
-
|
-234
|
313
|
-
|
-
|
-
|
207
|
-
|
146
|
-
|
-
|
-
|
Operating Margin
|
-
|
-3.98%
|
6%
|
-
|
-
|
-
|
-
|
-
|
3.01%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-264
|
-
|
-141
|
-91
|
-136
|
-
|
209
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-2.81%
|
-
|
-
|
-
|
EPS
|
-
|
-1.069
|
0.2850
|
0.0380
|
-0.3830
|
-
|
-0.2050
|
-0.1300
|
-0.1970
|
-
|
0.3000
|
0.2670
|
Dividend per Share
1 |
0.3000
|
0.0300
|
0.1500
|
0.1200
|
0.0500
|
0.1100
|
0.0490
|
0.1110
|
-
|
0.2000
|
0.1200
|
-
|
Announcement Date
|
19/02/20
|
16/08/20
|
21/02/21
|
15/08/21
|
20/02/22
|
21/08/22
|
12/02/23
|
13/08/23
|
18/02/24
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,425
|
833
|
695
|
1,060
|
2,381
|
2,873
|
2,460
|
2,793
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.073
x
|
2.057
x
|
0.9181
x
|
1.685
x
|
4.377
x
|
3.253
x
|
2.71
x
|
3.022
x
|
Free Cash Flow
1 |
-105
|
-109
|
305
|
-283
|
-1,244
|
-51
|
95.3
|
68
|
ROE (net income / shareholders' equity)
|
7.4%
|
1.45%
|
5.4%
|
3.98%
|
3.79%
|
6.93%
|
7.07%
|
6.78%
|
ROA (Net income/ Total Assets)
|
2.74%
|
0.55%
|
2.17%
|
1.62%
|
1.46%
|
2.72%
|
2.44%
|
2.46%
|
Assets
1 |
17,071
|
-56,391
|
10,231
|
-6,116
|
-15,940
|
14,993
|
19,270
|
19,570
|
Book Value Per Share
2 |
11.30
|
10.10
|
10.10
|
10.20
|
9.600
|
9.600
|
10.10
|
10.50
|
Cash Flow per Share
2 |
0.1100
|
0.2300
|
0.6800
|
-1.220
|
-0.7100
|
0.5400
|
0.6400
|
0.6500
|
Capex
1 |
165
|
955
|
163
|
71
|
34
|
815
|
1,044
|
848
|
Capex / Sales
|
1%
|
7.19%
|
1.6%
|
0.76%
|
0.33%
|
7.68%
|
10.23%
|
8.43%
|
Announcement Date
|
18/08/19
|
16/08/20
|
15/08/21
|
21/08/22
|
13/08/23
|
-
|
-
|
-
|
Last Close Price
6.24
AUD Average target price
7.911
AUD Spread / Average Target +26.78% Consensus |