Beurs gesloten -
Australian S.E.
08:10:52 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
64,89
AUD
|
+1,15%
|
|
+1,68%
|
+13,76%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
41.000
|
50.830
|
67.010
|
47.532
|
55.977
|
73.636
|
-
|
-
|
Bedrijfswaarde
1 |
43.234
|
57.815
|
74.114
|
58.908
|
66.473
|
84.347
|
84.207
|
83.943
|
K/w-verhouding
|
7,43
x
|
29,9
x
|
28,1
x
|
20,2
x
|
22,7
x
|
28,6
x
|
26,2
x
|
23,7
x
|
Dividendrendement
|
7,69%
|
3,39%
|
3,01%
|
4,29%
|
3,87%
|
3,04%
|
3,36%
|
3,69%
|
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
|
29,8
x
|
29,7
x
|
23,3
x
|
FCF Yield
|
3,15%
|
6,36%
|
3,36%
|
1,96%
|
4,35%
|
3,36%
|
3,37%
|
4,29%
|
Price to Book
|
4,1
x
|
5,43
x
|
6,88
x
|
5,96
x
|
6,76
x
|
8,61
x
|
8,2
x
|
7,75
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
|
64,89
|
64,89
|
64,89
|
Datum van publicatie
|
26-08-19
|
19-08-20
|
26-08-21
|
25-08-22
|
24-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
27.920
|
30.846
|
33.941
|
36.838
|
43.550
|
43.999
|
45.695
|
47.636
|
EBITDA
1 |
3.511
|
4.272
|
5.226
|
5.208
|
5.564
|
5.754
|
6.180
|
6.651
|
Bedrijfsresultaat (EBIT)
1 |
2.974
|
2.744
|
3.550
|
3.633
|
3.863
|
3.964
|
4.357
|
4.780
|
Operationele Marge
|
10,65%
|
8,9%
|
10,46%
|
9,86%
|
8,87%
|
9,01%
|
9,54%
|
10,03%
|
Resultaat voor belastingen (EBT)
1 |
2.799
|
2.374
|
3.373
|
3.320
|
3.509
|
3.597
|
3.966
|
4.413
|
Nettowinst (verlies)
1 |
5.510
|
1.697
|
2.380
|
2.352
|
2.465
|
2.579
|
2.814
|
3.111
|
Nettomarge
|
19,73%
|
5,5%
|
7,01%
|
6,38%
|
5,66%
|
5,86%
|
6,16%
|
6,53%
|
WPA
2 |
4,867
|
1,499
|
2,102
|
2,076
|
2,176
|
2,272
|
2,476
|
2,735
|
Free Cash Flow
1 |
1.362
|
3.679
|
2.487
|
1.157
|
2.893
|
2.831
|
2.838
|
3.603
|
FCF-marge
|
4,88%
|
11,93%
|
7,33%
|
3,14%
|
6,64%
|
6,43%
|
6,21%
|
7,56%
|
Kasstroomconversie (ebitda)
|
38,79%
|
86,12%
|
47,59%
|
22,22%
|
51,99%
|
49,21%
|
45,93%
|
54,18%
|
Kasstroomconversie (nettowinst)
|
24,72%
|
216,79%
|
104,5%
|
49,19%
|
117,36%
|
109,78%
|
100,86%
|
115,85%
|
Dividend per aandeel
2 |
2,780
|
1,520
|
1,780
|
1,800
|
1,910
|
1,970
|
2,179
|
2,394
|
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
|
10.711
|
10.571
|
10.307
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6363
x
|
1,635
x
|
1,359
x
|
2,184
x
|
1,886
x
|
1,862
x
|
1,711
x
|
1,55
x
|
Free Cash Flow
1 |
1.362
|
3.679
|
2.487
|
1.157
|
2.893
|
2.831
|
2.838
|
3.603
|
ROE (netto-inkomsten/eigen vermogen)
|
19,2%
|
22,1%
|
26,1%
|
29,4%
|
31,4%
|
30,6%
|
31,9%
|
33,6%
|
ROA (netto-inkomsten/totale activa)
|
7,02%
|
12,5%
|
14,4%
|
8,8%
|
9,16%
|
9,75%
|
10,4%
|
11,4%
|
Totale activa
1 |
78.483
|
13.531
|
16.532
|
26.742
|
26.916
|
26.451
|
26.995
|
27.345
|
Nettoactief per aandeel
2 |
8,820
|
8,260
|
8,590
|
7,040
|
7,300
|
7,540
|
7,920
|
8,380
|
Cashflow per aandeel
2 |
2,400
|
4,020
|
2,990
|
2,030
|
3,690
|
3,700
|
3,630
|
3,960
|
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%
|
2,39%
|
2,28%
|
Datum van publicatie
|
26-08-19
|
19-08-20
|
26-08-21
|
25-08-22
|
24-08-23
|
-
|
-
|
-
|
Laatste slotkoers
64,89
AUD Gemiddelde koersdoel
59,02
AUD Spread / Gemiddelde doel -9,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,76% | 48,89 mld. | | +10,84% | 11,69 mld. | | -35,20% | 7,62 mld. | | +7,65% | 5,97 mld. | | +9,45% | 4,35 mld. | | -24,58% | 2,62 mld. | | -11,20% | 2,42 mld. | | -42,64% | 1,73 mld. | | -6,83% | 1,53 mld. | | +8,82% | 1,41 mld. |
Afdelingswinkels - Andere
|