Beurs gesloten -
Australian S.E.
08:10:52 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,51
AUD
|
+1,38%
|
|
-1,34%
|
-8,75%
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
39.434
|
38.647
|
38.963
|
44.157
|
43.898
|
38.683
|
-
|
-
|
Bedrijfswaarde
1 |
56.270
|
57.376
|
52.509
|
59.780
|
60.375
|
56.399
|
57.474
|
58.099
|
K/w-verhouding
|
223
x
|
-345
x
|
11,8
x
|
2.397
x
|
679
x
|
103
x
|
74,5
x
|
67
x
|
Dividendrendement
|
4%
|
3,33%
|
2,57%
|
2,85%
|
4,07%
|
4,98%
|
5,19%
|
5,45%
|
Marktkapitalisatie/omzet
|
9,47
x
|
10,7
x
|
13,5
x
|
13
x
|
10,6
x
|
9,25
x
|
9,08
x
|
8,75
x
|
Bedrijfswaarde/omzet
|
13,5
x
|
15,9
x
|
18,2
x
|
17,6
x
|
14,5
x
|
13,5
x
|
13,5
x
|
13,1
x
|
Bedrijfswaarde/EBITDA
|
28,2
x
|
31,2
x
|
31,1
x
|
35,6
x
|
28,6
x
|
24,2
x
|
22,3
x
|
19,8
x
|
Bedrijfswaarde/FCF
|
36,8
x
|
38,9
x
|
67,8
x
|
39
x
|
35
x
|
25,3
x
|
26,6
x
|
28,5
x
|
FCF Yield
|
2,71%
|
2,57%
|
1,47%
|
2,56%
|
2,86%
|
3,96%
|
3,76%
|
3,51%
|
Price to Book
|
4,34
x
|
4,91
x
|
3,76
x
|
2,98
x
|
3,49
x
|
3,27
x
|
3,71
x
|
4,27
x
|
Aantal aandelen (in duizenden)
|
2.675.298
|
2.735.103
|
2.738.110
|
3.070.715
|
3.080.547
|
3.092.176
|
-
|
-
|
Referentieprijs
2 |
14,74
|
14,13
|
14,23
|
14,38
|
14,25
|
12,51
|
12,51
|
12,51
|
Datum van publicatie
|
06-08-19
|
11-08-20
|
08-08-21
|
17-08-22
|
15-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.166
|
3.616
|
2.886
|
3.406
|
4.157
|
4.182
|
4.260
|
4.421
|
EBITDA
1 |
1.996
|
1.841
|
1.691
|
1.681
|
2.108
|
2.326
|
2.581
|
2.940
|
Bedrijfsresultaat (EBIT)
1 |
1.026
|
663
|
551
|
574
|
997
|
1.156
|
1.470
|
1.648
|
Operationele Marge
|
24,63%
|
18,34%
|
19,09%
|
16,85%
|
23,98%
|
27,65%
|
34,51%
|
37,28%
|
Resultaat voor belastingen (EBT)
1 |
30
|
-320
|
-480
|
-260
|
66
|
459
|
564,7
|
779,8
|
Nettowinst (verlies)
1 |
171
|
-111
|
3.303
|
16
|
64
|
415,8
|
538,5
|
592,7
|
Nettomarge
|
4,1%
|
-3,07%
|
114,45%
|
0,47%
|
1,54%
|
9,94%
|
12,64%
|
13,41%
|
WPA
2 |
0,0660
|
-0,0410
|
1,206
|
0,006000
|
0,0210
|
0,1215
|
0,1680
|
0,1868
|
Free Cash Flow
1 |
1.527
|
1.476
|
774
|
1.531
|
1.726
|
2.232
|
2.161
|
2.038
|
FCF-marge
|
36,65%
|
40,82%
|
26,82%
|
44,95%
|
41,52%
|
53,38%
|
50,74%
|
46,11%
|
Kasstroomconversie (ebitda)
|
76,5%
|
80,17%
|
45,77%
|
91,08%
|
81,88%
|
95,97%
|
83,74%
|
69,34%
|
Kasstroomconversie (nettowinst)
|
892,98%
|
-
|
23,43%
|
9.568,75%
|
2.696,88%
|
536,92%
|
401,32%
|
343,92%
|
Dividend per aandeel
2 |
0,5900
|
0,4700
|
0,3650
|
0,4100
|
0,5800
|
0,6224
|
0,6487
|
0,6814
|
Datum van publicatie
|
06-08-19
|
11-08-20
|
08-08-21
|
17-08-22
|
15-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: June |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Omzet
1 |
2.121
|
1.495
|
1.423
|
1.463
|
1.301
|
2.105
|
2.032
|
2.125
|
2.125
|
2.034
|
1.927
|
1.964
|
2.068
|
EBITDA
1 |
1.085
|
-
|
840
|
899
|
734
|
947
|
1.067
|
1.041
|
1.132
|
1.133
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
505
|
158
|
287
|
312
|
175
|
399
|
497
|
500
|
596
|
635,7
|
695,8
|
758,2
|
916,8
|
Operationele Marge
|
23,81%
|
10,57%
|
20,17%
|
21,33%
|
13,45%
|
18,95%
|
24,46%
|
23,53%
|
28,05%
|
31,25%
|
36,1%
|
38,6%
|
44,33%
|
Resultaat voor belastingen (EBT)
1 |
16
|
-336
|
-539
|
59
|
-
|
1
|
-42
|
108
|
251
|
127
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
189
|
-300
|
-419
|
3.722
|
-103
|
119
|
41
|
23
|
204
|
87
|
-
|
-
|
-
|
Nettomarge
|
8,91%
|
-20,07%
|
-29,44%
|
254,41%
|
-7,92%
|
5,65%
|
2,02%
|
1,08%
|
9,6%
|
4,28%
|
-
|
-
|
-
|
WPA
2 |
0,1370
|
-
|
-
|
1,359
|
-0,0350
|
-
|
0,0130
|
0,008000
|
0,0660
|
0,0500
|
0,0400
|
0,0300
|
0,0900
|
Dividend per aandeel
2 |
0,3100
|
0,1600
|
0,1500
|
0,2150
|
-
|
0,2600
|
0,2650
|
0,3150
|
0,3000
|
0,3200
|
-
|
-
|
-
|
Datum van publicatie
|
10-02-20
|
11-08-20
|
10-02-21
|
08-08-21
|
16-02-22
|
17-08-22
|
06-02-23
|
15-08-23
|
07-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
16.836
|
18.729
|
13.546
|
15.623
|
16.477
|
17.716
|
18.791
|
19.416
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
8,435
x
|
10,17
x
|
8,011
x
|
9,294
x
|
7,816
x
|
7,616
x
|
7,281
x
|
6,605
x
|
Free Cash Flow
1 |
1.527
|
1.476
|
774
|
1.531
|
1.726
|
2.232
|
2.161
|
2.038
|
ROE (netto-inkomsten/eigen vermogen)
|
3,64%
|
-1,34%
|
-2,65%
|
0,13%
|
0,47%
|
3,69%
|
5,14%
|
6,79%
|
ROA (netto-inkomsten/totale activa)
|
0,76%
|
-0,31%
|
-0,67%
|
0,04%
|
0,17%
|
3,87%
|
4,59%
|
4,96%
|
Totale activa
1 |
22.649
|
36.253
|
-493.574
|
37.322
|
38.346
|
10.734
|
11.730
|
11.947
|
Nettoactief per aandeel
2 |
3,400
|
2,880
|
3,780
|
4,820
|
4,080
|
3,830
|
3,370
|
2,930
|
Cashflow per aandeel
2 |
0,4600
|
0,4200
|
0,3300
|
0,3300
|
0,4700
|
0,4700
|
0,4900
|
0,5400
|
Capex
1 |
1.874
|
1.569
|
1.045
|
613
|
1.175
|
1.232
|
935
|
379
|
Capex/omzet
|
44,98%
|
43,39%
|
36,21%
|
18%
|
28,27%
|
29,46%
|
21,95%
|
8,57%
|
Datum van publicatie
|
06-08-19
|
11-08-20
|
08-08-21
|
17-08-22
|
15-08-23
|
-
|
-
|
-
|
Laatste slotkoers
12,51
AUD Gemiddelde koersdoel
13,24
AUD Spread / Gemiddelde doel +5,83% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,75% | 25,68 mld. | | +0,22% | 20,21 mld. | | +20,27% | 11,07 mld. | | +15,81% | 7,46 mld. | | +6,75% | 6,78 mld. | | +5,41% | 6,54 mld. | | +27,38% | 5,91 mld. | | -7,96% | 5,12 mld. | | +1,39% | 4,54 mld. | | -15,09% | 4,63 mld. |
Snelwegbeheerders
|