Beurs gesloten -
Australian S.E.
08:10:44 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
64,82
AUD
|
-1,04%
|
|
-0,66%
|
+13,64%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
41.000
|
50.830
|
67.010
|
47.532
|
55.977
|
73.556
|
-
|
-
|
Bedrijfswaarde
1 |
43.234
|
57.815
|
74.114
|
58.908
|
66.473
|
84.285
|
84.144
|
83.904
|
K/w-verhouding
|
7,43
x
|
29,9
x
|
28,1
x
|
20,2
x
|
22,7
x
|
28,6
x
|
26,3
x
|
23,8
x
|
Dividendrendement
|
7,69%
|
3,39%
|
3,01%
|
4,29%
|
3,87%
|
3,03%
|
3,35%
|
3,68%
|
Marktkapitalisatie/omzet
|
1,47
x
|
1,65
x
|
1,97
x
|
1,29
x
|
1,29
x
|
1,67
x
|
1,61
x
|
1,55
x
|
Bedrijfswaarde/omzet
|
1,55
x
|
1,87
x
|
2,18
x
|
1,6
x
|
1,53
x
|
1,92
x
|
1,84
x
|
1,76
x
|
Bedrijfswaarde/EBITDA
|
12,3
x
|
13,5
x
|
14,2
x
|
11,3
x
|
11,9
x
|
14,7
x
|
13,6
x
|
12,6
x
|
Bedrijfswaarde/FCF
|
31,7
x
|
15,7
x
|
29,8
x
|
50,9
x
|
23
x
|
29,9
x
|
29,6
x
|
23,5
x
|
FCF Yield
|
3,15%
|
6,36%
|
3,36%
|
1,96%
|
4,35%
|
3,35%
|
3,38%
|
4,25%
|
Price to Book
|
4,1
x
|
5,43
x
|
6,88
x
|
5,96
x
|
6,76
x
|
8,61
x
|
8,21
x
|
7,77
x
|
Aantal aandelen (in duizenden)
|
1.133.840
|
1.133.840
|
1.133.840
|
1.134.145
|
1.134.514
|
1.134.781
|
-
|
-
|
Referentieprijs
2 |
36,16
|
44,83
|
59,10
|
41,91
|
49,34
|
64,82
|
64,82
|
64,82
|
Datum van publicatie
|
26/08/19
|
19/08/20
|
26/08/21
|
25/08/22
|
24/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
27.920
|
30.846
|
33.941
|
36.838
|
43.550
|
43.977
|
45.637
|
47.560
|
EBITDA
1 |
3.511
|
4.272
|
5.226
|
5.208
|
5.564
|
5.747
|
6.173
|
6.642
|
Bedrijfsresultaat (EBIT)
1 |
2.974
|
2.744
|
3.550
|
3.633
|
3.863
|
3.973
|
4.368
|
4.789
|
Operationele Marge
|
10,65%
|
8,9%
|
10,46%
|
9,86%
|
8,87%
|
9,03%
|
9,57%
|
10,07%
|
Resultaat voor belastingen (EBT)
1 |
2.799
|
2.374
|
3.373
|
3.320
|
3.509
|
3.582
|
3.964
|
4.398
|
Nettowinst (verlies)
1 |
5.510
|
1.697
|
2.380
|
2.352
|
2.465
|
2.569
|
2.805
|
3.096
|
Nettomarge
|
19,73%
|
5,5%
|
7,01%
|
6,38%
|
5,66%
|
5,84%
|
6,15%
|
6,51%
|
WPA
2 |
4,867
|
1,499
|
2,102
|
2,076
|
2,176
|
2,263
|
2,468
|
2,720
|
Free Cash Flow
1 |
1.362
|
3.679
|
2.487
|
1.157
|
2.893
|
2.820
|
2.840
|
3.568
|
FCF-marge
|
4,88%
|
11,93%
|
7,33%
|
3,14%
|
6,64%
|
6,41%
|
6,22%
|
7,5%
|
Kasstroomconversie (ebitda)
|
38,79%
|
86,12%
|
47,59%
|
22,22%
|
51,99%
|
49,08%
|
46,01%
|
53,73%
|
Kasstroomconversie (nettowinst)
|
24,72%
|
216,79%
|
104,5%
|
49,19%
|
117,36%
|
109,77%
|
101,27%
|
115,26%
|
Dividend per aandeel
2 |
2,780
|
1,520
|
1,780
|
1,800
|
1,910
|
1,963
|
2,175
|
2,386
|
Datum van publicatie
|
26/08/19
|
19/08/20
|
26/08/21
|
25/08/22
|
24/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
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
|
---|
Omzet
1 |
15.249
|
15.597
|
17.774
|
16.167
|
17.758
|
9.540
|
9.540
|
19.080
|
22.558
|
20.992
|
22.673
|
20.571
|
23.823
|
21.520
|
EBITDA
|
2.475
|
1.797
|
2.926
|
2.300
|
2.666
|
-
|
-
|
2.542
|
3.004
|
2.560
|
3.075
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
1.734
|
1.010
|
2.137
|
1.580
|
1.905
|
-
|
-
|
1.728
|
2.160
|
1.703
|
2.195
|
1.794
|
2.532
|
2.058
|
Operationele Marge
|
11,37%
|
6,48%
|
12,02%
|
9,77%
|
10,73%
|
-
|
-
|
9,06%
|
9,58%
|
8,11%
|
9,68%
|
8,72%
|
10,63%
|
9,57%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
1.748
|
-
|
-
|
1.572
|
1.991
|
1.518
|
2.000
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.210
|
487
|
1.390
|
990
|
1.213
|
-
|
-
|
1.139
|
1.384
|
1.081
|
1.425
|
1.104
|
1.477
|
1.172
|
Nettomarge
|
7,93%
|
3,12%
|
7,82%
|
6,12%
|
6,83%
|
-
|
-
|
5,97%
|
6,14%
|
5,15%
|
6,29%
|
5,37%
|
6,2%
|
5,45%
|
WPA
|
1,069
|
0,4300
|
1,228
|
0,8740
|
1,072
|
-
|
-
|
1,004
|
1,222
|
0,9540
|
1,258
|
-
|
-
|
-
|
Dividend per aandeel
|
0,7500
|
0,7700
|
0,8800
|
0,9000
|
0,8000
|
-
|
-
|
1,000
|
0,8800
|
1,030
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
18/02/20
|
19/08/20
|
17/02/21
|
26/08/21
|
16/02/22
|
25/05/22
|
25/08/22
|
25/08/22
|
14/02/23
|
24/08/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.234
|
6.985
|
7.104
|
11.376
|
10.496
|
10.728
|
10.587
|
10.347
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6363
x
|
1,635
x
|
1,359
x
|
2,184
x
|
1,886
x
|
1,867
x
|
1,715
x
|
1,558
x
|
Free Cash Flow
1 |
1.362
|
3.679
|
2.487
|
1.157
|
2.893
|
2.820
|
2.840
|
3.568
|
ROE (netto-inkomsten/eigen vermogen)
|
19,2%
|
22,1%
|
26,1%
|
29,4%
|
31,4%
|
30,5%
|
31,9%
|
33,5%
|
ROA (netto-inkomsten/totale activa)
|
7,02%
|
12,5%
|
14,4%
|
8,8%
|
9,16%
|
9,7%
|
10,4%
|
11,3%
|
Totale activa
1 |
78.483
|
13.531
|
16.532
|
26.742
|
26.916
|
26.491
|
26.887
|
27.352
|
Nettoactief per aandeel
2 |
8,820
|
8,260
|
8,590
|
7,040
|
7,300
|
7,530
|
7,900
|
8,340
|
Cashflow per aandeel
2 |
2,400
|
4,020
|
2,990
|
2,030
|
3,690
|
3,690
|
3,640
|
3,950
|
Capex
1 |
1.356
|
867
|
896
|
1.144
|
1.286
|
1.232
|
1.094
|
1.085
|
Capex/omzet
|
4,86%
|
2,81%
|
2,64%
|
3,11%
|
2,95%
|
2,8%
|
2,4%
|
2,28%
|
Datum van publicatie
|
26/08/19
|
19/08/20
|
26/08/21
|
25/08/22
|
24/08/23
|
-
|
-
|
-
|
Laatste slotkoers
64,82
AUD Gemiddelde koersdoel
58,07
AUD Spread / Gemiddelde doel -10,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,64% | 47,97 mld. | | +18,86% | 11,58 mld. | | -29,59% | 8,29 mld. | | +15,03% | 6,37 mld. | | -17,07% | 5,54 mld. | | +4,90% | 4,16 mld. | | -19,25% | 2,8 mld. | | -0,80% | 2,68 mld. | | -33,80% | 2,05 mld. | | +0,28% | 1,65 mld. |
Afdelingswinkels - Andere
|