Market Closed -
Australian S.E.
11:40:04 29/04/2024 am IST
|
5-day change
|
1st Jan Change
|
65.62
AUD
|
+1.23%
|
|
-0.02%
|
+15.04%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
41,000
|
50,830
|
67,010
|
47,532
|
55,977
|
74,464
|
-
|
-
|
Enterprise Value (EV)
1 |
43,234
|
57,815
|
74,114
|
58,908
|
66,473
|
85,193
|
85,052
|
84,812
|
P/E ratio
|
7.43
x
|
29.9
x
|
28.1
x
|
20.2
x
|
22.7
x
|
29
x
|
26.6
x
|
24.1
x
|
Yield
|
7.69%
|
3.39%
|
3.01%
|
4.29%
|
3.87%
|
2.99%
|
3.31%
|
3.64%
|
Capitalization / Revenue
|
1.47
x
|
1.65
x
|
1.97
x
|
1.29
x
|
1.29
x
|
1.69
x
|
1.63
x
|
1.57
x
|
EV / Revenue
|
1.55
x
|
1.87
x
|
2.18
x
|
1.6
x
|
1.53
x
|
1.94
x
|
1.86
x
|
1.78
x
|
EV / EBITDA
|
12.3
x
|
13.5
x
|
14.2
x
|
11.3
x
|
11.9
x
|
14.8
x
|
13.8
x
|
12.8
x
|
EV / FCF
|
31.7
x
|
15.7
x
|
29.8
x
|
50.9
x
|
23
x
|
30.2
x
|
29.9
x
|
23.8
x
|
FCF Yield
|
3.15%
|
6.36%
|
3.36%
|
1.96%
|
4.35%
|
3.31%
|
3.34%
|
4.21%
|
Price to Book
|
4.1
x
|
5.43
x
|
6.88
x
|
5.96
x
|
6.76
x
|
8.71
x
|
8.31
x
|
7.87
x
|
Nbr of stocks (in thousands)
|
11,33,840
|
11,33,840
|
11,33,840
|
11,34,145
|
11,34,514
|
11,34,781
|
-
|
-
|
Reference price
2 |
36.16
|
44.83
|
59.10
|
41.91
|
49.34
|
65.62
|
65.62
|
65.62
|
Announcement Date
|
26/08/19
|
19/08/20
|
26/08/21
|
25/08/22
|
24/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
27,920
|
30,846
|
33,941
|
36,838
|
43,550
|
43,977
|
45,637
|
47,560
|
EBITDA
1 |
3,511
|
4,272
|
5,226
|
5,208
|
5,564
|
5,747
|
6,173
|
6,642
|
EBIT
1 |
2,974
|
2,744
|
3,550
|
3,633
|
3,863
|
3,973
|
4,368
|
4,789
|
Operating Margin
|
10.65%
|
8.9%
|
10.46%
|
9.86%
|
8.87%
|
9.03%
|
9.57%
|
10.07%
|
Earnings before Tax (EBT)
1 |
2,799
|
2,374
|
3,373
|
3,320
|
3,509
|
3,582
|
3,964
|
4,398
|
Net income
1 |
5,510
|
1,697
|
2,380
|
2,352
|
2,465
|
2,569
|
2,805
|
3,096
|
Net margin
|
19.73%
|
5.5%
|
7.01%
|
6.38%
|
5.66%
|
5.84%
|
6.15%
|
6.51%
|
EPS
2 |
4.867
|
1.499
|
2.102
|
2.076
|
2.176
|
2.263
|
2.468
|
2.720
|
Free Cash Flow
1 |
1,362
|
3,679
|
2,487
|
1,157
|
2,893
|
2,820
|
2,840
|
3,568
|
FCF margin
|
4.88%
|
11.93%
|
7.33%
|
3.14%
|
6.64%
|
6.41%
|
6.22%
|
7.5%
|
FCF Conversion (EBITDA)
|
38.79%
|
86.12%
|
47.59%
|
22.22%
|
51.99%
|
49.08%
|
46.01%
|
53.73%
|
FCF Conversion (Net income)
|
24.72%
|
216.79%
|
104.5%
|
49.19%
|
117.36%
|
109.77%
|
101.27%
|
115.26%
|
Dividend per Share
2 |
2.780
|
1.520
|
1.780
|
1.800
|
1.910
|
1.963
|
2.175
|
2.386
|
Announcement Date
|
26/08/19
|
19/08/20
|
26/08/21
|
25/08/22
|
24/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
15,249
|
15,597
|
17,774
|
16,167
|
17,758
|
9,540
|
9,540
|
19,080
|
22,558
|
20,992
|
22,673
|
20,571
|
23,823
|
21,520
|
EBITDA
|
2,475
|
1,797
|
2,926
|
2,300
|
2,666
|
-
|
-
|
2,542
|
3,004
|
2,560
|
3,075
|
-
|
-
|
-
|
EBIT
|
1,734
|
1,010
|
2,137
|
1,580
|
1,905
|
-
|
-
|
1,728
|
2,160
|
1,703
|
2,195
|
1,794
|
2,532
|
2,058
|
Operating Margin
|
11.37%
|
6.48%
|
12.02%
|
9.77%
|
10.73%
|
-
|
-
|
9.06%
|
9.58%
|
8.11%
|
9.68%
|
8.72%
|
10.63%
|
9.57%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
1,748
|
-
|
-
|
1,572
|
1,991
|
1,518
|
2,000
|
-
|
-
|
-
|
Net income
|
1,210
|
487
|
1,390
|
990
|
1,213
|
-
|
-
|
1,139
|
1,384
|
1,081
|
1,425
|
1,104
|
1,477
|
1,172
|
Net margin
|
7.93%
|
3.12%
|
7.82%
|
6.12%
|
6.83%
|
-
|
-
|
5.97%
|
6.14%
|
5.15%
|
6.29%
|
5.37%
|
6.2%
|
5.45%
|
EPS
|
1.069
|
0.4300
|
1.228
|
0.8740
|
1.072
|
-
|
-
|
1.004
|
1.222
|
0.9540
|
1.258
|
-
|
-
|
-
|
Dividend per Share
|
0.7500
|
0.7700
|
0.8800
|
0.9000
|
0.8000
|
-
|
-
|
1.000
|
0.8800
|
1.030
|
-
|
-
|
-
|
-
|
Announcement Date
|
18/02/20
|
19/08/20
|
17/02/21
|
26/08/21
|
16/02/22
|
25/05/22
|
25/08/22
|
25/08/22
|
14/02/23
|
24/08/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,234
|
6,985
|
7,104
|
11,376
|
10,496
|
10,728
|
10,587
|
10,347
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.6363
x
|
1.635
x
|
1.359
x
|
2.184
x
|
1.886
x
|
1.867
x
|
1.715
x
|
1.558
x
|
Free Cash Flow
1 |
1,362
|
3,679
|
2,487
|
1,157
|
2,893
|
2,820
|
2,840
|
3,568
|
ROE (net income / shareholders' equity)
|
19.2%
|
22.1%
|
26.1%
|
29.4%
|
31.4%
|
30.5%
|
31.9%
|
33.5%
|
ROA (Net income/ Total Assets)
|
7.02%
|
12.5%
|
14.4%
|
8.8%
|
9.16%
|
9.7%
|
10.4%
|
11.3%
|
Assets
1 |
78,483
|
13,531
|
16,532
|
26,742
|
26,916
|
26,491
|
26,887
|
27,352
|
Book Value Per Share
2 |
8.820
|
8.260
|
8.590
|
7.040
|
7.300
|
7.530
|
7.900
|
8.340
|
Cash Flow per Share
2 |
2.400
|
4.020
|
2.990
|
2.030
|
3.690
|
3.690
|
3.640
|
3.950
|
Capex
1 |
1,356
|
867
|
896
|
1,144
|
1,286
|
1,232
|
1,094
|
1,085
|
Capex / Sales
|
4.86%
|
2.81%
|
2.64%
|
3.11%
|
2.95%
|
2.8%
|
2.4%
|
2.28%
|
Announcement Date
|
26/08/19
|
19/08/20
|
26/08/21
|
25/08/22
|
24/08/23
|
-
|
-
|
-
|
Last Close Price
64.82
AUD Average target price
58.07
AUD Spread / Average Target -10.41% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.04% | 47.97B | | +18.86% | 11.58B | | -30.32% | 8.29B | | +15.03% | 6.37B | | -17.07% | 5.54B | | +4.90% | 4.16B | | -19.25% | 2.8B | | -0.80% | 2.68B | | -34.72% | 2.05B | | +0.28% | 1.65B |
Other Department Stores
|