Market Closed -
Australian S.E.
02:10:44 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
40.2
AUD
|
-2.12%
|
|
-0.30%
|
-1.52%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
19,539
|
19,137
|
29,980
|
21,797
|
26,494
|
25,480
|
-
|
-
|
Enterprise Value (EV)
1 |
21,764
|
20,705
|
30,784
|
21,233
|
25,685
|
26,455
|
25,590
|
25,051
|
P/E ratio
|
27.9
x
|
13.9
x
|
36.5
x
|
23.1
x
|
18.5
x
|
19.3
x
|
17.7
x
|
15.8
x
|
Yield
|
1.83%
|
0.33%
|
0.87%
|
1.58%
|
1.57%
|
1.83%
|
2.02%
|
2.15%
|
Capitalization / Revenue
|
4.44
x
|
4.62
x
|
6.33
x
|
3.91
x
|
4.21
x
|
3.82
x
|
3.6
x
|
3.44
x
|
EV / Revenue
|
4.95
x
|
5
x
|
6.5
x
|
3.81
x
|
4.08
x
|
3.96
x
|
3.61
x
|
3.38
x
|
EV / EBITDA
|
13.6
x
|
19
x
|
20
x
|
11.5
x
|
12.2
x
|
11.7
x
|
10.5
x
|
9.63
x
|
EV / FCF
|
26
x
|
26.7
x
|
26.6
x
|
20.5
x
|
17.7
x
|
17.7
x
|
15.6
x
|
14.4
x
|
FCF Yield
|
3.85%
|
3.74%
|
3.75%
|
4.89%
|
5.63%
|
5.66%
|
6.39%
|
6.94%
|
Price to Book
|
9.12
x
|
6.02
x
|
9.5
x
|
3.6
x
|
3.94
x
|
3.71
x
|
3.41
x
|
3.12
x
|
Nbr of stocks (in thousands)
|
638,544
|
638,544
|
638,548
|
662,122
|
648,561
|
633,823
|
-
|
-
|
Reference price
2 |
30.60
|
29.97
|
46.95
|
32.92
|
40.85
|
40.20
|
40.20
|
40.20
|
Announcement Date
|
11/19/19
|
11/17/20
|
11/17/21
|
11/15/22
|
11/14/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,397
|
4,139
|
4,737
|
5,574
|
6,296
|
6,674
|
7,085
|
7,403
|
EBITDA
1 |
1,597
|
1,089
|
1,543
|
1,851
|
2,105
|
2,252
|
2,436
|
2,602
|
EBIT
1 |
1,162
|
771.3
|
1,277
|
1,593
|
1,808
|
1,890
|
2,025
|
2,124
|
Operating Margin
|
26.44%
|
18.63%
|
26.97%
|
28.58%
|
28.71%
|
28.32%
|
28.58%
|
28.69%
|
Earnings before Tax (EBT)
1 |
973.5
|
359.6
|
1,017
|
1,229
|
1,670
|
1,773
|
1,923
|
2,094
|
Net income
1 |
698.8
|
1,378
|
820
|
948.5
|
1,454
|
1,329
|
1,434
|
1,569
|
Net margin
|
15.89%
|
33.29%
|
17.31%
|
17.02%
|
23.1%
|
19.91%
|
20.24%
|
21.19%
|
EPS
2 |
1.095
|
2.160
|
1.285
|
1.423
|
2.214
|
2.078
|
2.276
|
2.549
|
Free Cash Flow
1 |
837.6
|
775.1
|
1,155
|
1,038
|
1,447
|
1,497
|
1,635
|
1,740
|
FCF margin
|
19.05%
|
18.73%
|
24.39%
|
18.62%
|
22.99%
|
22.43%
|
23.08%
|
23.5%
|
FCF Conversion (EBITDA)
|
52.45%
|
71.15%
|
74.87%
|
56.07%
|
68.73%
|
66.47%
|
67.12%
|
66.85%
|
FCF Conversion (Net income)
|
119.86%
|
56.26%
|
140.88%
|
109.41%
|
99.52%
|
112.65%
|
114.04%
|
110.9%
|
Dividend per Share
2 |
0.5600
|
0.1000
|
0.4100
|
0.5200
|
0.6400
|
0.7346
|
0.8105
|
0.8642
|
Announcement Date
|
11/19/19
|
11/17/20
|
11/17/21
|
11/15/22
|
11/14/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2024 S1
|
---|
Net sales
1 |
2,292
|
2,252
|
1,887
|
2,230
|
-
|
2,745
|
2,828
|
3,080
|
3,196
|
EBITDA
|
830.5
|
707.6
|
381.8
|
750.3
|
-
|
970.3
|
-
|
1,026
|
-
|
EBIT
1 |
608.8
|
469.9
|
-
|
612.6
|
664.8
|
843.5
|
749.4
|
892.6
|
918
|
Operating Margin
|
26.56%
|
20.87%
|
-
|
27.47%
|
-
|
30.72%
|
26.5%
|
28.98%
|
28.72%
|
Earnings before Tax (EBT)
1 |
496.3
|
380
|
-20.4
|
-
|
-
|
-
|
-
|
816.8
|
853
|
Net income
1 |
352.8
|
1,305
|
72.5
|
346.5
|
-
|
562.4
|
-
|
692.7
|
640
|
Net margin
|
15.39%
|
57.96%
|
3.84%
|
15.54%
|
-
|
20.49%
|
-
|
22.49%
|
20.03%
|
EPS
2 |
0.5530
|
2.044
|
0.1160
|
-
|
-
|
0.8000
|
0.6230
|
0.9390
|
0.9900
|
Dividend per Share
|
0.3400
|
-
|
-
|
-
|
-
|
0.2600
|
0.2600
|
-
|
-
|
Announcement Date
|
11/19/19
|
5/20/20
|
11/17/20
|
5/23/21
|
11/17/21
|
5/18/22
|
11/15/22
|
5/17/23
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,224
|
1,568
|
805
|
-
|
-
|
975
|
111
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
564
|
809
|
-
|
-
|
429
|
Leverage (Debt/EBITDA)
|
1.393
x
|
1.439
x
|
0.5214
x
|
-
|
-
|
0.433
x
|
0.0454
x
|
-
|
Free Cash Flow
1 |
838
|
775
|
1,155
|
1,038
|
1,447
|
1,497
|
1,635
|
1,740
|
ROE (net income / shareholders' equity)
|
46.1%
|
14.2%
|
24.6%
|
22.2%
|
20.8%
|
20.9%
|
22%
|
23.1%
|
ROA (Net income/ Total Assets)
|
14.7%
|
5.93%
|
10.5%
|
11.7%
|
12.6%
|
12.6%
|
12.9%
|
13.6%
|
Assets
1 |
4,760
|
23,246
|
7,835
|
8,107
|
11,533
|
10,529
|
11,151
|
11,576
|
Book Value Per Share
2 |
3.360
|
4.980
|
4.940
|
9.140
|
10.40
|
10.80
|
11.80
|
12.90
|
Cash Flow per Share
2 |
1.700
|
1.600
|
2.080
|
1.870
|
2.740
|
2.750
|
3.060
|
3.390
|
Capex
1 |
317
|
196
|
173
|
208
|
352
|
340
|
357
|
354
|
Capex / Sales
|
7.2%
|
4.74%
|
3.66%
|
3.74%
|
5.59%
|
5.09%
|
5.04%
|
4.78%
|
Announcement Date
|
11/19/19
|
11/17/20
|
11/17/21
|
11/15/22
|
11/14/23
|
-
|
-
|
-
|
Last Close Price
40.2
AUD Average target price
47.49
AUD Spread / Average Target +18.13% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.52% | 16.62B | | +7.14% | 33.01B | | +5.10% | 24.32B | | +22.35% | 20.52B | | -18.63% | 19.87B | | -18.07% | 19.35B | | -4.07% | 9.51B | | -21.91% | 7.92B | | +6.70% | 7.13B | | +0.41% | 7.05B |
Other Casinos & Gaming
|