Beurs gesloten -
Australian S.E.
08:10:44 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,87
AUD
|
-1,78%
|
|
-0,26%
|
+1,84%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.747
|
9.420
|
6.847
|
6.993
|
7.216
|
7.124
|
-
|
-
|
Bedrijfswaarde
1 |
14.091
|
12.998
|
10.437
|
10.042
|
12.266
|
12.094
|
12.039
|
11.957
|
K/w-verhouding
|
22,6
x
|
15,9
x
|
11,4
x
|
13,7
x
|
22,3
x
|
15,5
x
|
13,8
x
|
12,9
x
|
Dividendrendement
|
4,41%
|
5,57%
|
7,74%
|
5,63%
|
3,83%
|
4,88%
|
6,18%
|
6,86%
|
Marktkapitalisatie/omzet
|
3,7
x
|
3,07
x
|
2,27
x
|
2,27
x
|
2,06
x
|
1,83
x
|
1,74
x
|
1,7
x
|
Bedrijfswaarde/omzet
|
4,85
x
|
4,24
x
|
3,46
x
|
3,27
x
|
3,49
x
|
3,1
x
|
2,95
x
|
2,85
x
|
Bedrijfswaarde/EBITDA
|
10,3
x
|
8,86
x
|
7,04
x
|
6,84
x
|
8,59
x
|
7,28
x
|
6,86
x
|
6,62
x
|
Bedrijfswaarde/FCF
|
19,6
x
|
18,2
x
|
14,2
x
|
15,1
x
|
38,3
x
|
25,9
x
|
24,7
x
|
21
x
|
FCF Yield
|
5,11%
|
5,5%
|
7,03%
|
6,61%
|
2,61%
|
3,86%
|
4,05%
|
4,77%
|
Price to Book
|
2,3
x
|
2,16
x
|
1,6
x
|
1,59
x
|
1,66
x
|
1,6
x
|
1,57
x
|
1,54
x
|
Aantal aandelen (in duizenden)
|
1.990.128
|
1.914.643
|
1.840.704
|
1.840.296
|
1.840.704
|
1.840.731
|
-
|
-
|
Referentieprijs
2 |
5,400
|
4,920
|
3,720
|
3,800
|
3,920
|
3,870
|
3,870
|
3,870
|
Datum van publicatie
|
11/08/19
|
9/08/20
|
8/08/21
|
7/08/22
|
13/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.908
|
3.065
|
3.019
|
3.075
|
3.511
|
3.900
|
4.085
|
4.198
|
EBITDA
1 |
1.372
|
1.468
|
1.482
|
1.468
|
1.428
|
1.661
|
1.754
|
1.807
|
Bedrijfsresultaat (EBIT)
1 |
829
|
909
|
903,1
|
875,3
|
762
|
968,9
|
1.048
|
1.093
|
Operationele Marge
|
28,51%
|
29,66%
|
29,91%
|
28,46%
|
21,7%
|
24,85%
|
25,65%
|
26,05%
|
Resultaat voor belastingen (EBT)
1 |
681,9
|
865,9
|
766
|
736,1
|
483
|
655,6
|
732,8
|
788,2
|
Nettowinst (verlies)
1 |
476,5
|
605
|
606,7
|
513
|
324
|
471
|
516,4
|
551
|
Nettomarge
|
16,39%
|
19,74%
|
20,09%
|
16,68%
|
9,23%
|
12,08%
|
12,64%
|
13,13%
|
WPA
2 |
0,2390
|
0,3100
|
0,3250
|
0,2780
|
0,1760
|
0,2504
|
0,2802
|
0,3006
|
Free Cash Flow
1 |
720,5
|
714,7
|
734
|
663,6
|
320
|
467,3
|
488,1
|
570
|
FCF-marge
|
24,78%
|
23,32%
|
24,31%
|
21,58%
|
9,11%
|
11,98%
|
11,95%
|
13,58%
|
Kasstroomconversie (ebitda)
|
52,53%
|
48,7%
|
49,52%
|
45,22%
|
22,41%
|
28,13%
|
27,83%
|
31,54%
|
Kasstroomconversie (nettowinst)
|
151,21%
|
118,13%
|
120,98%
|
129,36%
|
98,77%
|
99,23%
|
94,51%
|
103,44%
|
Dividend per aandeel
2 |
0,2380
|
0,2740
|
0,2880
|
0,2140
|
0,1500
|
0,1888
|
0,2391
|
0,2655
|
Datum van publicatie
|
11/08/19
|
9/08/20
|
8/08/21
|
7/08/22
|
13/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
1.529
|
1.536
|
1.498
|
1.521
|
1.508
|
1.568
|
1.694
|
1.817
|
1.972
|
1.879
|
2.046
|
2.102
|
EBITDA
1 |
731,2
|
736,4
|
738,3
|
743,9
|
726,9
|
740,7
|
673
|
755
|
847
|
803
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
456
|
453
|
454,2
|
448,9
|
434,2
|
441,1
|
345
|
417
|
505
|
444,6
|
516
|
479,7
|
Operationele Marge
|
29,82%
|
29,5%
|
30,31%
|
29,52%
|
28,8%
|
28,14%
|
20,37%
|
22,95%
|
25,61%
|
23,66%
|
25,23%
|
22,82%
|
Resultaat voor belastingen (EBT)
1 |
489,6
|
376,3
|
380,9
|
385,1
|
369,7
|
366,4
|
196
|
287
|
341
|
312
|
-
|
-
|
Nettowinst (verlies)
1 |
343
|
262
|
272,2
|
334,5
|
256,9
|
256,1
|
84
|
194
|
237
|
219
|
-
|
-
|
Nettomarge
|
22,43%
|
17,06%
|
18,17%
|
21,99%
|
17,04%
|
16,34%
|
4,96%
|
10,68%
|
12,02%
|
11,65%
|
-
|
-
|
WPA
2 |
0,1770
|
0,1330
|
0,1440
|
0,1810
|
0,1390
|
0,1390
|
0,0710
|
0,1050
|
0,1290
|
0,1190
|
-
|
-
|
Dividend per aandeel
|
0,1370
|
0,1370
|
0,1440
|
0,1440
|
0,1050
|
0,1090
|
0,0700
|
0,0800
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/02/20
|
9/08/20
|
14/02/21
|
8/08/21
|
13/02/22
|
7/08/22
|
12/02/23
|
13/08/23
|
11/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.345
|
3.578
|
3.589
|
3.049
|
5.050
|
4.970
|
4.916
|
4.834
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,438
x
|
2,438
x
|
2,422
x
|
2,077
x
|
3,536
x
|
2,992
x
|
2,803
x
|
2,675
x
|
Free Cash Flow
1 |
721
|
715
|
734
|
664
|
320
|
467
|
488
|
570
|
ROE (netto-inkomsten/eigen vermogen)
|
10,1%
|
11,8%
|
12,4%
|
12,1%
|
8,37%
|
10,8%
|
11,8%
|
12,1%
|
ROA (netto-inkomsten/totale activa)
|
4,86%
|
5,46%
|
5,46%
|
5,4%
|
3,44%
|
4,61%
|
5,08%
|
5,27%
|
Totale activa
1 |
9.807
|
11.085
|
11.115
|
9.500
|
9.427
|
10.205
|
10.171
|
10.462
|
Nettoactief per aandeel
2 |
2,350
|
2,280
|
2,320
|
2,390
|
2,360
|
2,410
|
2,470
|
2,510
|
Cashflow per aandeel
2 |
0,6500
|
0,6400
|
0,6700
|
0,7200
|
0,5800
|
0,7500
|
0,7200
|
0,7000
|
Capex
1 |
445
|
528
|
497
|
535
|
743
|
903
|
759
|
722
|
Capex/omzet
|
15,29%
|
17,24%
|
16,45%
|
17,39%
|
21,16%
|
23,16%
|
18,59%
|
17,21%
|
Datum van publicatie
|
11/08/19
|
9/08/20
|
8/08/21
|
7/08/22
|
13/08/23
|
-
|
-
|
-
|
Laatste slotkoers
3,87
AUD Gemiddelde koersdoel
4,02
AUD Spread / Gemiddelde doel +3,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,84% | 4,65 mld. | | +2,82% | 79,59 mld. | | +6,48% | 76,06 mld. | | -.--% | 26,71 mld. | | +26,61% | 12,9 mld. | | -9,58% | 12,39 mld. | | -18,72% | 8,22 mld. | | -18,66% | 7,55 mld. | | -9,19% | 7,52 mld. | | +5,99% | 5,34 mld. |
Grondvracht & Logistiek - Andere
|