Beurs gesloten -
Australian S.E.
08:10:44 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
38,33
AUD
|
-0,90%
|
|
+1,78%
|
+3,88%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.267
|
5.828
|
7.392
|
6.032
|
8.954
|
14.248
|
-
|
-
|
Bedrijfswaarde
1 |
8.265
|
8.192
|
9.664
|
10.440
|
12.971
|
18.023
|
17.462
|
16.714
|
K/w-verhouding
|
28,4
x
|
50,5
x
|
11,1
x
|
10,9
x
|
15,1
x
|
22,1
x
|
14,7
x
|
13,9
x
|
Dividendrendement
|
2,27%
|
2,44%
|
2,16%
|
2,77%
|
1,87%
|
1,3%
|
1,49%
|
1,51%
|
Marktkapitalisatie/omzet
|
1,53
x
|
1,28
x
|
1,53
x
|
0,75
x
|
0,93
x
|
1,32
x
|
1,26
x
|
1,21
x
|
Bedrijfswaarde/omzet
|
2,02
x
|
1,8
x
|
2
x
|
1,3
x
|
1,35
x
|
1,67
x
|
1,54
x
|
1,41
x
|
Bedrijfswaarde/EBITDA
|
9,23
x
|
8,15
x
|
9,18
x
|
7,13
x
|
7,68
x
|
9,27
x
|
8,27
x
|
7,6
x
|
Bedrijfswaarde/FCF
|
65
x
|
31,1
x
|
22,1
x
|
-84,1
x
|
21,9
x
|
22,4
x
|
19,8
x
|
16,8
x
|
FCF Yield
|
1,54%
|
3,21%
|
4,52%
|
-1,19%
|
4,56%
|
4,46%
|
5,05%
|
5,94%
|
Price to Book
|
2,06
x
|
2,04
x
|
1,73
x
|
1,7
x
|
2,29
x
|
3,34
x
|
2,81
x
|
2,31
x
|
Aantal aandelen (in duizenden)
|
338.946
|
339.209
|
363.260
|
363.170
|
363.259
|
371.723
|
-
|
-
|
Referentieprijs
2 |
18,49
|
17,18
|
20,35
|
16,61
|
24,65
|
38,33
|
38,33
|
38,33
|
Datum van publicatie
|
20/08/19
|
25/08/20
|
24/08/21
|
23/08/22
|
16/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.084
|
4.563
|
4.839
|
8.013
|
9.626
|
10.809
|
11.319
|
11.819
|
EBITDA
1 |
895,2
|
1.005
|
1.052
|
1.465
|
1.688
|
1.945
|
2.111
|
2.199
|
Bedrijfsresultaat (EBIT)
1 |
695,1
|
739,9
|
792,1
|
987,1
|
1.186
|
1.414
|
1.571
|
1.661
|
Operationele Marge
|
17,02%
|
16,22%
|
16,37%
|
12,32%
|
12,33%
|
13,08%
|
13,88%
|
14,05%
|
Resultaat voor belastingen (EBT)
1 |
332,3
|
231,6
|
762,7
|
571,8
|
855,3
|
1.030
|
1.248
|
1.400
|
Nettowinst (verlies)
1 |
217,3
|
115,8
|
631,4
|
558,4
|
596,6
|
621,6
|
968,7
|
1.026
|
Nettomarge
|
5,32%
|
2,54%
|
13,05%
|
6,97%
|
6,2%
|
5,75%
|
8,56%
|
8,68%
|
WPA
2 |
0,6500
|
0,3400
|
1,830
|
1,530
|
1,630
|
1,736
|
2,613
|
2,756
|
Free Cash Flow
1 |
127,2
|
263,3
|
436,6
|
-124,1
|
592,1
|
804,5
|
882
|
993,5
|
FCF-marge
|
3,11%
|
5,77%
|
9,02%
|
-1,55%
|
6,15%
|
7,44%
|
7,79%
|
8,41%
|
Kasstroomconversie (ebitda)
|
14,21%
|
26,21%
|
41,49%
|
-
|
35,07%
|
41,37%
|
41,78%
|
45,17%
|
Kasstroomconversie (nettowinst)
|
58,54%
|
227,37%
|
69,15%
|
-
|
99,25%
|
129,43%
|
91,05%
|
96,84%
|
Dividend per aandeel
2 |
0,4200
|
0,4200
|
0,4400
|
0,4600
|
0,4600
|
0,4976
|
0,5702
|
0,5796
|
Datum van publicatie
|
20/08/19
|
25/08/20
|
24/08/21
|
23/08/22
|
16/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: 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
|
2026 S1
|
---|
Omzet
1 |
2.263
|
2.300
|
2.357
|
2.481
|
3.956
|
2.029
|
2.029
|
4.057
|
4.607
|
5.020
|
5.394
|
5.388
|
5.612
|
5.753
|
5.774
|
EBITDA
|
547,6
|
457
|
526,5
|
525,9
|
749,3
|
-
|
-
|
715,7
|
841,8
|
-
|
1.017
|
964,9
|
1.096
|
-
|
1.159
|
Bedrijfsresultaat (EBIT)
|
417,6
|
322,3
|
396,1
|
396
|
510,9
|
-
|
-
|
476,2
|
594,6
|
591,9
|
763,7
|
688,9
|
812,7
|
815
|
859,6
|
Operationele Marge
|
18,46%
|
14,01%
|
16,8%
|
15,96%
|
12,91%
|
-
|
-
|
11,74%
|
12,91%
|
11,79%
|
14,16%
|
12,79%
|
14,48%
|
14,17%
|
14,89%
|
Resultaat voor belastingen (EBT)
|
124,7
|
106,9
|
431,6
|
331,1
|
1.159
|
-
|
-
|
-586,8
|
461
|
-
|
382,1
|
-
|
682
|
-
|
755
|
Nettowinst (verlies)
1 |
38,9
|
77,9
|
363,9
|
267,5
|
1.175
|
-308,3
|
-308,3
|
-616,6
|
319,6
|
-
|
188,9
|
414
|
504
|
-
|
557
|
Nettomarge
|
1,72%
|
3,39%
|
15,44%
|
10,78%
|
29,7%
|
-15,19%
|
-15,19%
|
-15,2%
|
6,94%
|
-
|
3,5%
|
7,68%
|
8,98%
|
-
|
9,65%
|
WPA
|
0,1100
|
0,2300
|
-
|
0,7600
|
3,220
|
-
|
-
|
-1,690
|
0,8800
|
-
|
0,5100
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
0,2100
|
0,2100
|
-
|
0,2300
|
0,2300
|
-
|
-
|
0,2300
|
0,2300
|
-
|
0,2300
|
0,2800
|
-
|
-
|
-
|
Datum van publicatie
|
18/02/20
|
25/08/20
|
18/02/21
|
24/08/21
|
21/02/22
|
14/02/23
|
23/08/22
|
23/08/22
|
14/02/23
|
16/08/23
|
13/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.997
|
2.364
|
2.272
|
4.408
|
4.017
|
3.775
|
3.214
|
2.465
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,231
x
|
2,353
x
|
2,159
x
|
3,009
x
|
2,379
x
|
1,941
x
|
1,522
x
|
1,121
x
|
Free Cash Flow
1 |
127
|
263
|
437
|
-124
|
592
|
805
|
882
|
994
|
ROE (netto-inkomsten/eigen vermogen)
|
16,4%
|
16,6%
|
12,6%
|
14,7%
|
16%
|
19,1%
|
19,7%
|
18%
|
ROA (netto-inkomsten/totale activa)
|
7,72%
|
6,6%
|
7,11%
|
5%
|
4,38%
|
6,27%
|
7,22%
|
7,59%
|
Totale activa
1 |
2.815
|
1.754
|
8.882
|
11.174
|
13.612
|
9.909
|
13.408
|
13.511
|
Nettoactief per aandeel
2 |
8,960
|
8,430
|
11,80
|
9,780
|
10,80
|
11,50
|
13,60
|
16,60
|
Cashflow per aandeel
2 |
1,230
|
1,590
|
1,810
|
1,410
|
3,290
|
3,030
|
3,760
|
4,090
|
Capex
1 |
283
|
276
|
186
|
622
|
498
|
607
|
601
|
607
|
Capex/omzet
|
6,94%
|
6,06%
|
3,84%
|
7,76%
|
5,18%
|
5,62%
|
5,31%
|
5,14%
|
Datum van publicatie
|
20/08/19
|
25/08/20
|
24/08/21
|
23/08/22
|
16/08/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
38,33
AUD Gemiddelde koersdoel
38,59
AUD Spread / Gemiddelde doel +0,68% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,88% | 9,29 mld. | | +11,54% | 7,78 mld. | | +12,00% | 4,47 mld. | | -28,00% | 1,55 mld. | | +9,61% | 872 mln. | | +13,12% | 542 mln. | | -21,40% | 510 mln. | | -1,81% | 493 mln. | | +12,09% | 312 mln. | | -16,02% | 284 mln. |
Zware machines & voertuigen Groothandel
|