Market Closed -
Australian S.E.
02:10:44 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
7.67
AUD
|
-0.39%
|
|
-2.66%
|
-9.12%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
326.4
|
699
|
863.8
|
719.3
|
1,113
|
1,187
|
-
|
-
|
Enterprise Value (EV)
1 |
205.3
|
462.2
|
659.5
|
569.8
|
708.3
|
906.8
|
898.7
|
874.3
|
P/E ratio
|
18
x
|
29.7
x
|
34.1
x
|
23.8
x
|
30.2
x
|
27.3
x
|
24.9
x
|
21.8
x
|
Yield
|
5.05%
|
3.06%
|
2.67%
|
3.84%
|
3.04%
|
3.3%
|
3.59%
|
4.12%
|
Capitalization / Revenue
|
0.23
x
|
0.43
x
|
0.44
x
|
0.33
x
|
0.43
x
|
0.42
x
|
0.38
x
|
0.35
x
|
EV / Revenue
|
0.15
x
|
0.28
x
|
0.34
x
|
0.26
x
|
0.28
x
|
0.32
x
|
0.29
x
|
0.26
x
|
EV / EBITDA
|
7.02
x
|
11.9
x
|
15.5
x
|
11.4
x
|
12.5
x
|
14.8
x
|
12.9
x
|
11
x
|
EV / FCF
|
19.5
x
|
2.94
x
|
-29
x
|
-21.5
x
|
2.44
x
|
18.6
x
|
12.8
x
|
17.2
x
|
FCF Yield
|
5.14%
|
34%
|
-3.44%
|
-4.65%
|
40.9%
|
5.38%
|
7.78%
|
5.8%
|
Price to Book
|
6.88
x
|
13.3
x
|
15.3
x
|
11.7
x
|
16.3
x
|
15.6
x
|
14.4
x
|
13.4
x
|
Nbr of stocks (in thousands)
|
153,975
|
153,975
|
153,975
|
154,349
|
154,599
|
154,704
|
-
|
-
|
Reference price
2 |
2.120
|
4.540
|
5.610
|
4.660
|
7.200
|
7.670
|
7.670
|
7.670
|
Announcement Date
|
8/20/19
|
8/18/20
|
8/18/21
|
8/17/22
|
8/21/23
|
-
|
-
|
-
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,414
|
1,624
|
1,955
|
2,192
|
2,561
|
2,853
|
3,124
|
3,394
|
EBITDA
1 |
29.26
|
38.98
|
42.62
|
50.18
|
56.89
|
61.25
|
69.78
|
79.84
|
EBIT
1 |
26.73
|
34.08
|
37.45
|
44.89
|
50.61
|
54.45
|
63.35
|
72.31
|
Operating Margin
|
1.89%
|
2.1%
|
1.92%
|
2.05%
|
1.98%
|
1.91%
|
2.03%
|
2.13%
|
Earnings before Tax (EBT)
1 |
26.56
|
34.07
|
36.94
|
44.09
|
53.23
|
62.11
|
67.72
|
77.84
|
Net income
1 |
18.11
|
23.64
|
25.41
|
30.26
|
37.03
|
43.46
|
47.56
|
54.83
|
Net margin
|
1.28%
|
1.46%
|
1.3%
|
1.38%
|
1.45%
|
1.52%
|
1.52%
|
1.62%
|
EPS
2 |
0.1175
|
0.1530
|
0.1643
|
0.1955
|
0.2388
|
0.2810
|
0.3082
|
0.3511
|
Free Cash Flow
1 |
10.55
|
157.1
|
-22.71
|
-26.5
|
290
|
48.8
|
69.95
|
50.7
|
FCF margin
|
0.75%
|
9.68%
|
-1.16%
|
-1.21%
|
11.33%
|
1.71%
|
2.24%
|
1.49%
|
FCF Conversion (EBITDA)
|
36.07%
|
403.05%
|
-
|
-
|
509.81%
|
79.67%
|
100.25%
|
63.5%
|
FCF Conversion (Net income)
|
58.25%
|
664.77%
|
-
|
-
|
783.24%
|
112.28%
|
147.08%
|
92.46%
|
Dividend per Share
2 |
0.1070
|
0.1390
|
0.1500
|
0.1790
|
0.2190
|
0.2529
|
0.2753
|
0.3162
|
Announcement Date
|
8/20/19
|
8/18/20
|
8/18/21
|
8/17/22
|
8/21/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
718
|
856.1
|
1,099
|
-
|
-
|
1,164
|
1,396
|
1,322
|
1,538
|
1,449
|
1,680
|
EBITDA
1 |
15.17
|
16.77
|
25.85
|
-
|
-
|
-
|
30.3
|
27.89
|
34
|
-
|
-
|
EBIT
1 |
-
|
14.06
|
23.38
|
-
|
-
|
23.46
|
27.15
|
24.75
|
29.29
|
29.22
|
33.85
|
Operating Margin
|
-
|
1.64%
|
2.13%
|
-
|
-
|
2.01%
|
1.94%
|
1.87%
|
1.9%
|
2.02%
|
2.02%
|
Earnings before Tax (EBT)
1 |
12.66
|
-
|
23
|
18.54
|
-
|
24.56
|
-
|
30.76
|
32
|
-
|
-
|
Net income
1 |
8.695
|
-
|
16.04
|
12.35
|
-
|
-
|
19.97
|
21.42
|
22
|
-
|
-
|
Net margin
|
1.21%
|
-
|
1.46%
|
-
|
-
|
-
|
1.43%
|
1.62%
|
1.43%
|
-
|
-
|
EPS
2 |
0.0565
|
-
|
0.1036
|
0.0798
|
0.1157
|
0.1101
|
0.1287
|
0.1380
|
0.1400
|
0.1400
|
0.1700
|
Dividend per Share
|
0.0510
|
0.0550
|
0.0950
|
-
|
-
|
-
|
0.1190
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/18/20
|
2/17/21
|
8/18/21
|
2/16/22
|
8/17/22
|
2/15/23
|
8/21/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
121
|
237
|
204
|
149
|
405
|
280
|
288
|
312
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
10.6
|
157
|
-22.7
|
-26.5
|
290
|
48.8
|
70
|
50.7
|
ROE (net income / shareholders' equity)
|
38.2%
|
45.2%
|
45.1%
|
49%
|
57%
|
60.6%
|
59.7%
|
61.9%
|
ROA (Net income/ Total Assets)
|
4.35%
|
4.52%
|
3.96%
|
4.15%
|
4.34%
|
6.23%
|
5.76%
|
6.23%
|
Assets
1 |
416.4
|
523.2
|
641.1
|
729
|
853.2
|
698
|
825.4
|
880
|
Book Value Per Share
2 |
0.3100
|
0.3400
|
0.3700
|
0.4000
|
0.4400
|
0.4900
|
0.5300
|
0.5700
|
Cash Flow per Share
2 |
0.0800
|
1.040
|
-0.1500
|
-0.1700
|
1.850
|
0.0400
|
0.4200
|
0.4600
|
Capex
1 |
1.13
|
3.09
|
0.02
|
3.88
|
0.98
|
2.71
|
2.98
|
3.75
|
Capex / Sales
|
0.08%
|
0.19%
|
0%
|
0.18%
|
0.04%
|
0.09%
|
0.1%
|
0.11%
|
Announcement Date
|
8/20/19
|
8/18/20
|
8/18/21
|
8/17/22
|
8/21/23
|
-
|
-
|
-
|
Last Close Price
7.67
AUD Average target price
7.985
AUD Spread / Average Target +4.11% Consensus |
1st Jan change
|
Capi.
|
---|
| -9.12% | 774M | | -12.23% | 194B | | +0.74% | 166B | | +2.19% | 153B | | +4.34% | 99.85B | | +7.04% | 77.56B | | +19.09% | 73.55B | | -7.30% | 71B | | -20.54% | 52.81B | | +0.53% | 47.86B |
Other IT Services & Consulting
|