Beurs gesloten -
Australian S.E.
08:10:45 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,36
AUD
|
-2,45%
|
|
-3,81%
|
-14,64%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.631
|
3.415
|
3.453
|
2.771
|
3.720
|
3.198
|
-
|
-
|
Bedrijfswaarde
1 |
5.421
|
5.659
|
5.389
|
4.920
|
6.172
|
6.016
|
5.976
|
5.925
|
K/w-verhouding
|
-16,4
x
|
23,2
x
|
10,8
x
|
8,96
x
|
13,1
x
|
11,1
x
|
11,3
x
|
11,4
x
|
Dividendrendement
|
3,56%
|
1,88%
|
4,65%
|
6,54%
|
5,11%
|
5,8%
|
5,83%
|
5,93%
|
Marktkapitalisatie/omzet
|
0,45
x
|
0,39
x
|
0,4
x
|
0,32
x
|
0,38
x
|
0,29
x
|
0,28
x
|
0,27
x
|
Bedrijfswaarde/omzet
|
0,93
x
|
0,65
x
|
0,62
x
|
0,58
x
|
0,63
x
|
0,55
x
|
0,52
x
|
0,5
x
|
Bedrijfswaarde/EBITDA
|
33,2
x
|
19,9
x
|
8,27
x
|
7,54
x
|
8,96
x
|
9,04
x
|
8,95
x
|
8,84
x
|
Bedrijfswaarde/FCF
|
55,3
x
|
11,7
x
|
22,9
x
|
23,5
x
|
17,8
x
|
46
x
|
19,4
x
|
21,5
x
|
FCF Yield
|
1,81%
|
8,58%
|
4,36%
|
4,26%
|
5,61%
|
2,18%
|
5,15%
|
4,65%
|
Price to Book
|
3,17
x
|
3,75
x
|
3,24
x
|
2,3
x
|
2,93
x
|
2,28
x
|
2,12
x
|
1,98
x
|
Aantal aandelen (in duizenden)
|
256.933
|
256.933
|
256.933
|
255.398
|
256.900
|
258.761
|
-
|
-
|
Referentieprijs
2 |
10,24
|
13,29
|
13,44
|
10,85
|
14,48
|
12,36
|
12,36
|
12,36
|
Datum van publicatie
|
26/02/20
|
23/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.817
|
8.750
|
8.664
|
8.542
|
9.852
|
10.991
|
11.408
|
11.776
|
EBITDA
1 |
163,2
|
284,2
|
651,6
|
652,4
|
688,5
|
665,4
|
667,4
|
670,1
|
Bedrijfsresultaat (EBIT)
1 |
69,5
|
117,9
|
531,2
|
535,8
|
567,2
|
563,3
|
561,4
|
559,7
|
Operationele Marge
|
1,19%
|
1,35%
|
6,13%
|
6,27%
|
5,76%
|
5,13%
|
4,92%
|
4,75%
|
Resultaat voor belastingen (EBT)
1 |
-63,3
|
280,1
|
456,8
|
442,2
|
427,3
|
428,6
|
421,4
|
410,4
|
Nettowinst (verlies)
1 |
-131,9
|
147,3
|
317,8
|
308,2
|
281,1
|
282,4
|
278,3
|
275,8
|
Nettomarge
|
-2,27%
|
1,68%
|
3,67%
|
3,61%
|
2,85%
|
2,57%
|
2,44%
|
2,34%
|
WPA
2 |
-0,6240
|
0,5730
|
1,247
|
1,211
|
1,105
|
1,111
|
1,091
|
1,085
|
Free Cash Flow
1 |
98,11
|
485,6
|
234,9
|
209,6
|
346
|
130,9
|
307,6
|
275,3
|
FCF-marge
|
1,69%
|
5,55%
|
2,71%
|
2,45%
|
3,51%
|
1,19%
|
2,7%
|
2,34%
|
Kasstroomconversie (ebitda)
|
60,12%
|
170,88%
|
36,05%
|
32,13%
|
50,25%
|
19,67%
|
46,09%
|
41,08%
|
Kasstroomconversie (nettowinst)
|
-
|
329,72%
|
73,91%
|
68,02%
|
123,08%
|
46,34%
|
110,5%
|
99,82%
|
Dividend per aandeel
2 |
0,3650
|
0,2500
|
0,6250
|
0,7100
|
0,7400
|
0,7172
|
0,7211
|
0,7326
|
Datum van publicatie
|
26/02/20
|
23/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
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 |
3.758
|
4.155
|
4.595
|
4.699
|
3.964
|
4.215
|
4.326
|
4.818
|
5.034
|
5.242
|
5.601
|
-
|
-
|
EBITDA
1 |
75,03
|
188,1
|
96,1
|
378
|
273,6
|
336,2
|
316,2
|
326,2
|
362,3
|
223,8
|
270
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-11,5
|
104,9
|
13,04
|
313,4
|
217,8
|
281,5
|
254,4
|
268,7
|
298,5
|
205,6
|
250,8
|
-
|
-
|
Operationele Marge
|
-0,31%
|
2,52%
|
0,28%
|
6,67%
|
5,49%
|
6,68%
|
5,88%
|
5,58%
|
5,93%
|
3,92%
|
4,48%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-122
|
61,4
|
218,7
|
267,4
|
189,4
|
246,5
|
195,7
|
216,1
|
211,2
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-173,6
|
8,32
|
139
|
195,3
|
122,6
|
171,1
|
137,1
|
137,8
|
143,3
|
-
|
-
|
-
|
-
|
Nettomarge
|
-4,62%
|
0,2%
|
3,02%
|
4,16%
|
3,09%
|
4,06%
|
3,17%
|
2,86%
|
2,85%
|
-
|
-
|
-
|
-
|
WPA
2 |
-0,8400
|
-
|
-
|
-
|
0,4800
|
0,6730
|
-
|
-
|
-
|
0,6200
|
0,5800
|
0,5500
|
0,4900
|
Dividend per aandeel
2 |
0,2250
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2400
|
0,5000
|
0,2410
|
0,3120
|
-
|
-
|
Datum van publicatie
|
26/02/20
|
25/08/20
|
23/02/21
|
25/08/21
|
23/02/22
|
24/08/22
|
22/02/23
|
23/08/23
|
21/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.790
|
2.244
|
1.936
|
2.149
|
2.452
|
2.817
|
2.778
|
2.726
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
17,1
x
|
7,898
x
|
2,971
x
|
3,293
x
|
3,561
x
|
4,234
x
|
4,163
x
|
4,068
x
|
Free Cash Flow
1 |
98,1
|
486
|
235
|
210
|
346
|
131
|
308
|
275
|
ROE (netto-inkomsten/eigen vermogen)
|
9,49%
|
17,1%
|
29,2%
|
24,9%
|
22,7%
|
21,3%
|
19,5%
|
18,2%
|
ROA (netto-inkomsten/totale activa)
|
2,01%
|
3,31%
|
7,44%
|
7,21%
|
6,36%
|
7%
|
6,68%
|
6,49%
|
Totale activa
1 |
-6.552
|
4.446
|
4.271
|
4.273
|
4.421
|
4.035
|
4.168
|
4.250
|
Nettoactief per aandeel
2 |
3,240
|
3,540
|
4,150
|
4,720
|
4,940
|
5,420
|
5,820
|
6,230
|
Cashflow per aandeel
2 |
0,8100
|
2,050
|
1,190
|
1,600
|
1,640
|
1,540
|
1,620
|
1,500
|
Capex
1 |
72,7
|
42,2
|
67,8
|
198
|
70,3
|
109
|
74,9
|
76,3
|
Capex/omzet
|
1,25%
|
0,48%
|
0,78%
|
2,32%
|
0,71%
|
1%
|
0,66%
|
0,65%
|
Datum van publicatie
|
26/02/20
|
23/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
12,36
AUD Gemiddelde koersdoel
14,54
AUD Spread / Gemiddelde doel +17,60% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,64% | 2,09 mld. | | +14,98% | 11,5 mld. | | -3,04% | 10,43 mld. | | -14,10% | 10,4 mld. | | +13,12% | 6,84 mld. | | -1,33% | 4,48 mld. | | -22,38% | 4,42 mld. | | -7,04% | 3,63 mld. | | -17,62% | 2,39 mld. | | +10,83% | 2,11 mld. |
Auto's, onderdelen en serviceverkopers - NEC
|