Market Closed -
Australian S.E.
11:40:02 29/04/2024 am IST
|
5-day change
|
1st Jan Change
|
16.23
AUD
|
+0.68%
|
|
+0.62%
|
+17.18%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
17,418
|
11,776
|
14,216
|
13,863
|
17,086
|
20,616
|
-
|
-
|
Enterprise Value (EV)
1 |
17,552
|
26,357
|
32,746
|
30,930
|
38,064
|
22,716
|
22,875
|
23,063
|
P/E ratio
|
99.5
x
|
13.6
x
|
14.4
x
|
21.4
x
|
15.2
x
|
16.6
x
|
16.2
x
|
14.5
x
|
Yield
|
5.79%
|
3.9%
|
5.94%
|
3.64%
|
4.45%
|
4.57%
|
5.2%
|
5.2%
|
Capitalization / Revenue
|
2.02
x
|
1.36
x
|
1.58
x
|
1.45
x
|
1.65
x
|
1.72
x
|
1.6
x
|
1.53
x
|
EV / Revenue
|
2.04
x
|
3.04
x
|
3.64
x
|
3.24
x
|
3.68
x
|
1.9
x
|
1.78
x
|
1.71
x
|
EV / EBITDA
|
10.2
x
|
17.7
x
|
19.3
x
|
30
x
|
20.4
x
|
11.9
x
|
12.4
x
|
10.1
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-137
x
|
22.1
x
|
19.6
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-0.73%
|
4.52%
|
5.11%
|
Price to Book
|
1.33
x
|
0.92
x
|
1.06
x
|
1.09
x
|
1.28
x
|
1.51
x
|
1.5
x
|
1.46
x
|
Nbr of stocks (in thousands)
|
12,55,600
|
12,75,800
|
12,79,565
|
12,62,605
|
12,66,542
|
12,70,263
|
-
|
-
|
Reference price
2 |
13.87
|
9.230
|
11.11
|
10.98
|
13.49
|
16.12
|
16.12
|
16.12
|
Announcement Date
|
06/08/19
|
20/08/20
|
08/08/21
|
07/08/22
|
08/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,609
|
8,662
|
9,003
|
9,559
|
10,342
|
11,980
|
12,875
|
13,477
|
EBITDA
1 |
1,720
|
1,491
|
1,698
|
1,030
|
1,865
|
1,915
|
1,847
|
2,274
|
EBIT
1 |
1,551
|
1,233
|
1,469
|
823
|
1,659
|
1,736
|
1,728
|
1,883
|
Operating Margin
|
18.02%
|
14.23%
|
16.32%
|
8.61%
|
16.04%
|
14.49%
|
13.43%
|
13.97%
|
Earnings before Tax (EBT)
1 |
1,525
|
951
|
1,509
|
837
|
1,642
|
1,843
|
1,818
|
1,848
|
Net income
1 |
175
|
913
|
1,033
|
681
|
1,148
|
1,279
|
1,320
|
1,390
|
Net margin
|
2.03%
|
10.54%
|
11.47%
|
7.12%
|
11.1%
|
10.68%
|
10.25%
|
10.32%
|
EPS
2 |
0.1394
|
0.6799
|
0.7695
|
0.5132
|
0.8854
|
0.9690
|
0.9924
|
1.115
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
-165.6
|
1,033
|
1,179
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-1.38%
|
8.02%
|
8.75%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
55.92%
|
51.87%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
78.27%
|
84.81%
|
Dividend per Share
2 |
0.8033
|
0.3600
|
0.6600
|
0.4000
|
0.6000
|
0.7370
|
0.8386
|
0.8388
|
Announcement Date
|
06/08/19
|
20/08/20
|
08/08/21
|
07/08/22
|
08/08/23
|
-
|
-
|
-
|
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 |
-
|
4,278
|
-
|
4,554
|
3,982
|
4,759
|
5,099
|
5,243
|
5,741
|
6,061
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
810
|
-
|
870
|
1,068
|
855.8
|
786.5
|
851.9
|
878.2
|
Net income
1 |
642
|
271
|
-
|
543
|
388
|
293
|
560
|
588
|
582
|
712
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
6.33%
|
-
|
11.92%
|
9.74%
|
6.16%
|
10.98%
|
11.21%
|
10.14%
|
11.75%
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
0.3630
|
0.4033
|
0.2891
|
0.2241
|
0.4281
|
0.4573
|
0.4509
|
0.4710
|
0.5400
|
0.6100
|
0.5700
|
-
|
Dividend per Share
2 |
0.2600
|
0.1000
|
-
|
0.4000
|
0.2300
|
-
|
0.3300
|
0.2700
|
-
|
0.4325
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/02/20
|
20/08/20
|
08/02/21
|
08/08/21
|
07/02/22
|
07/08/22
|
08/02/23
|
08/08/23
|
25/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
134
|
14,581
|
18,530
|
17,067
|
20,978
|
2,100
|
2,258
|
2,446
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.0779
x
|
9.779
x
|
10.91
x
|
16.57
x
|
11.25
x
|
1.096
x
|
1.222
x
|
1.076
x
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
-166
|
1,033
|
1,179
|
ROE (net income / shareholders' equity)
|
8.4%
|
5.9%
|
7.89%
|
5.3%
|
8.8%
|
10.2%
|
10.1%
|
10.7%
|
ROA (Net income/ Total Assets)
|
0.18%
|
0.95%
|
1.07%
|
0.67%
|
1.13%
|
1.24%
|
1.46%
|
1.86%
|
Assets
1 |
97,222
|
96,004
|
96,299
|
1,01,618
|
1,01,324
|
1,03,406
|
90,229
|
74,585
|
Book Value Per Share
2 |
10.40
|
10.10
|
10.50
|
10.10
|
10.50
|
10.70
|
10.80
|
11.10
|
Cash Flow per Share
2 |
-
|
1.640
|
3.150
|
1.780
|
-
|
-0.1200
|
0.7500
|
0.8600
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
06/08/19
|
20/08/20
|
08/08/21
|
07/08/22
|
08/08/23
|
-
|
-
|
-
|
Last Close Price
16.12
AUD Average target price
16.82
AUD Spread / Average Target +4.33% Consensus |
1st Jan change
|
Capi.
|
---|
| +17.18% | 13.35B | | +38.91% | 61.52B | | +11.68% | 50.24B | | +11.70% | 48.88B | | +21.47% | 44.86B | | +22.97% | 33.96B | | +10.06% | 29.23B | | +50.11% | 27.95B | | +22.70% | 24.78B | | +9.16% | 20.56B |
Other Property & Casualty Insurance
|