Market Closed -
Australian S.E.
11:40:05 26/06/2024 am IST
|
5-day change
|
1st Jan Change
|
17.48
AUD
|
-1.85%
|
|
-0.63%
|
+18.03%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
16,801
|
12,546
|
16,758
|
19,940
|
22,125
|
26,758
|
-
|
-
|
Enterprise Value (EV)
1 |
21,407
|
16,358
|
20,162
|
22,716
|
24,325
|
30,289
|
30,277
|
30,314
|
P/E ratio
|
20.9
x
|
-6.1
x
|
17.3
x
|
19.2
x
|
11.1
x
|
10.3
x
|
10.1
x
|
9.96
x
|
Yield
|
4.04%
|
0.47%
|
2.64%
|
2.23%
|
4.19%
|
4.94%
|
5.08%
|
5.17%
|
Capitalization / Revenue
|
0.97
x
|
0.83
x
|
0.88
x
|
0.96
x
|
0.87
x
|
1.01
x
|
0.97
x
|
0.93
x
|
EV / Revenue
|
1.24
x
|
1.08
x
|
1.05
x
|
1.09
x
|
0.95
x
|
1.15
x
|
1.09
x
|
1.06
x
|
EV / EBITDA
|
18.5
x
|
-72.5
x
|
11
x
|
9.45
x
|
9.02
x
|
9.86
x
|
9.29
x
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
11.9
x
|
10.9
x
|
10.9
x
|
10.6
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
8.43%
|
9.15%
|
9.19%
|
9.41%
|
Price to Book
|
1.39
x
|
1.13
x
|
1.36
x
|
1.52
x
|
1.45
x
|
1.64
x
|
1.51
x
|
1.39
x
|
Nbr of stocks (in thousands)
|
13,04,404
|
14,70,864
|
14,76,513
|
14,84,707
|
14,93,915
|
15,02,400
|
-
|
-
|
Reference price
2 |
12.88
|
8.530
|
11.35
|
13.43
|
14.81
|
17.81
|
17.81
|
17.81
|
Announcement Date
|
16/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
17,278
|
15,100
|
19,147
|
20,811
|
25,508
|
26,387
|
27,657
|
28,711
|
EBITDA
1 |
1,158
|
-225.7
|
1,838
|
2,403
|
2,695
|
3,073
|
3,258
|
-
|
EBIT
1 |
962.9
|
-937.6
|
1,688
|
2,227
|
2,488
|
3,164
|
3,231
|
3,293
|
Operating Margin
|
5.57%
|
-6.21%
|
8.82%
|
10.7%
|
9.75%
|
11.99%
|
11.68%
|
11.47%
|
Earnings before Tax (EBT)
1 |
1,000
|
-1,898
|
1,269
|
1,335
|
2,823
|
3,391
|
3,539
|
3,649
|
Net income
1 |
818.6
|
-1,956
|
1,042
|
1,119
|
2,082
|
2,611
|
2,695
|
2,750
|
Net margin
|
4.74%
|
-12.96%
|
5.44%
|
5.37%
|
8.16%
|
9.9%
|
9.75%
|
9.58%
|
EPS
2 |
0.6176
|
-1.399
|
0.6559
|
0.7002
|
1.337
|
1.735
|
1.757
|
1.788
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
2,051
|
2,772
|
2,782
|
2,852
|
FCF margin
|
-
|
-
|
-
|
-
|
8.04%
|
10.51%
|
10.06%
|
9.93%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
76.11%
|
90.22%
|
85.37%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
98.52%
|
106.18%
|
103.2%
|
103.72%
|
Dividend per Share
2 |
0.5200
|
0.0400
|
0.3000
|
0.3000
|
0.6200
|
0.8796
|
0.9053
|
0.9200
|
Announcement Date
|
16/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
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
|
---|
Net sales
1 |
8,838
|
7,679
|
7,999
|
8,910
|
10,016
|
9,570
|
10,950
|
12,233
|
13,249
|
12,671
|
13,650
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
318.5
|
-814.5
|
-184.4
|
-
|
751.8
|
907.8
|
1,291
|
835.8
|
1,650
|
1,367
|
1,725
|
-
|
-
|
-
|
Operating Margin
|
3.6%
|
-10.61%
|
-2.31%
|
-
|
7.51%
|
9.49%
|
11.79%
|
6.83%
|
12.46%
|
10.79%
|
12.64%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
151.8
|
-
|
-895.1
|
718.7
|
532.2
|
263.6
|
1,063
|
895.6
|
1,925
|
1,441
|
1,886
|
1,569
|
1,878
|
1,658
|
Net income
1 |
129.5
|
-993
|
-1,038
|
598
|
429.4
|
212.8
|
899.2
|
613.4
|
1,468
|
1,165
|
1,380
|
1,200
|
1,401
|
1,236
|
Net margin
|
1.47%
|
-12.93%
|
-12.98%
|
6.71%
|
4.29%
|
2.22%
|
8.21%
|
5.01%
|
11.08%
|
9.2%
|
10.11%
|
-
|
-
|
-
|
EPS
2 |
0.1012
|
-
|
-
|
0.3810
|
0.2654
|
0.1198
|
0.5767
|
0.3834
|
0.9528
|
0.7905
|
0.8363
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2700
|
0.0400
|
-
|
0.1100
|
0.1900
|
0.0900
|
0.2100
|
0.1400
|
0.4800
|
0.3700
|
0.5167
|
-
|
-
|
-
|
Announcement Date
|
16/02/20
|
12/08/20
|
18/02/21
|
11/08/21
|
17/02/22
|
10/08/22
|
16/02/23
|
09/08/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,606
|
3,811
|
3,403
|
2,776
|
2,201
|
3,531
|
3,519
|
3,557
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.978
x
|
-16.89
x
|
1.851
x
|
1.155
x
|
0.8164
x
|
1.149
x
|
1.08
x
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
2,051
|
2,772
|
2,782
|
2,852
|
ROE (net income / shareholders' equity)
|
6.65%
|
-11%
|
9.27%
|
9.48%
|
16%
|
17.4%
|
16.3%
|
15.6%
|
ROA (Net income/ Total Assets)
|
1.38%
|
-2.11%
|
1.68%
|
1.71%
|
3.33%
|
3.96%
|
3.78%
|
3.68%
|
Assets
1 |
59,230
|
92,785
|
62,099
|
65,239
|
62,473
|
65,920
|
71,261
|
74,630
|
Book Value Per Share
2 |
9.300
|
7.530
|
8.360
|
8.810
|
10.20
|
10.80
|
11.80
|
12.80
|
Cash Flow per Share
2 |
-
|
-
|
2.580
|
2.720
|
1.540
|
1.840
|
1.840
|
1.900
|
Capex
1 |
-
|
-
|
167
|
240
|
258
|
265
|
271
|
281
|
Capex / Sales
|
-
|
-
|
0.87%
|
1.15%
|
1.01%
|
1%
|
0.98%
|
0.98%
|
Announcement Date
|
16/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Last Close Price
17.81
AUD Average target price
19.55
AUD Spread / Average Target +9.74% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.03% | 17.76B | | +64.78% | 70.95B | | +9.98% | 49.45B | | +9.57% | 47.8B | | +15.26% | 42.58B | | +37.54% | 38.2B | | +83.81% | 33.41B | | +11.31% | 29.64B | | +24.94% | 25.3B | | +0.48% | 21.57B |
Other Property & Casualty Insurance
|