Beurs gesloten -
Australian S.E.
08:10:44 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
38,45
AUD
|
-0,83%
|
|
-0,93%
|
+6,36%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.478
|
7.097
|
7.068
|
6.739
|
8.615
|
9.163
|
-
|
-
|
Bedrijfswaarde
1 |
9.346
|
8.445
|
8.765
|
10.228
|
12.009
|
12.700
|
12.644
|
12.572
|
K/w-verhouding
|
22,5
x
|
-14,6
x
|
12,7
x
|
8,51
x
|
15,7
x
|
13
x
|
12,9
x
|
12,8
x
|
Dividendrendement
|
2,44%
|
1,69%
|
3,14%
|
7,96%
|
5,95%
|
6,18%
|
5,74%
|
5,77%
|
Marktkapitalisatie/omzet
|
0,38
x
|
0,46
x
|
0,33
x
|
0,18
x
|
0,23
x
|
0,24
x
|
0,24
x
|
0,24
x
|
Bedrijfswaarde/omzet
|
0,42
x
|
0,55
x
|
0,41
x
|
0,27
x
|
0,32
x
|
0,33
x
|
0,33
x
|
0,32
x
|
Bedrijfswaarde/EBITDA
|
9,4
x
|
10,3
x
|
8,74
x
|
5,8
x
|
6,84
x
|
7,1
x
|
7,21
x
|
6,98
x
|
Bedrijfswaarde/FCF
|
16,3
x
|
134
x
|
26,7
x
|
20,4
x
|
12,3
x
|
20,2
x
|
19
x
|
16,5
x
|
FCF Yield
|
6,14%
|
0,74%
|
3,74%
|
4,91%
|
8,1%
|
4,94%
|
5,25%
|
6,06%
|
Price to Book
|
2,64
x
|
2,4
x
|
2,31
x
|
1,86
x
|
2,42
x
|
2,53
x
|
2,41
x
|
2,31
x
|
Aantal aandelen (in duizenden)
|
249.707
|
249.707
|
238.302
|
238.302
|
238.302
|
238.302
|
-
|
-
|
Referentieprijs
2 |
33,95
|
28,42
|
29,66
|
28,28
|
36,15
|
38,45
|
38,45
|
38,45
|
Datum van publicatie
|
24-02-20
|
21-02-21
|
20-02-22
|
19-02-23
|
18-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
22.307
|
15.406
|
21.630
|
38.492
|
37.749
|
38.473
|
38.823
|
38.728
|
EBITDA
1 |
994,4
|
823,5
|
1.003
|
1.764
|
1.756
|
1.789
|
1.753
|
1.801
|
Bedrijfsresultaat (EBIT)
1 |
607
|
401,2
|
631,2
|
1.269
|
1.297
|
1.310
|
1.270
|
1.282
|
Operationele Marge
|
2,72%
|
2,6%
|
2,92%
|
3,3%
|
3,43%
|
3,4%
|
3,27%
|
3,31%
|
Resultaat voor belastingen (EBT)
1 |
521,7
|
-725,6
|
797,1
|
936,5
|
751,6
|
1.042
|
1.012
|
1.048
|
Nettowinst (verlies)
1 |
382,8
|
-484,9
|
560
|
795,9
|
549,1
|
745,3
|
699,5
|
737,8
|
Nettomarge
|
1,72%
|
-3,15%
|
2,59%
|
2,07%
|
1,45%
|
1,94%
|
1,8%
|
1,91%
|
WPA
2 |
1,511
|
-1,942
|
2,335
|
3,323
|
2,299
|
2,951
|
2,975
|
3,015
|
Free Cash Flow
1 |
574,1
|
62,9
|
327,7
|
502,3
|
972,5
|
627,7
|
664
|
761,7
|
FCF-marge
|
2,57%
|
0,41%
|
1,52%
|
1,3%
|
2,58%
|
1,63%
|
1,71%
|
1,97%
|
Kasstroomconversie (ebitda)
|
57,74%
|
7,64%
|
32,66%
|
28,48%
|
55,4%
|
35,08%
|
37,87%
|
42,29%
|
Kasstroomconversie (nettowinst)
|
149,99%
|
-
|
58,52%
|
63,11%
|
177,11%
|
84,22%
|
94,92%
|
103,23%
|
Dividend per aandeel
2 |
0,8300
|
0,4800
|
0,9300
|
2,250
|
2,150
|
2,376
|
2,207
|
2,219
|
Datum van publicatie
|
24-02-20
|
21-02-21
|
20-02-22
|
19-02-23
|
18-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
11.998
|
8.055
|
7.351
|
9.817
|
5.906
|
-
|
11.813
|
8.667
|
17.333
|
-
|
-
|
21.158
|
18.447
|
19.303
|
9.320
|
9.320
|
18.408
|
8.870
|
8.870
|
17.911
|
8.904
|
17.717
|
17.502
|
EBITDA
|
547,9
|
428,9
|
394,6
|
-
|
-
|
-
|
471,6
|
-
|
876,8
|
-
|
-
|
887,2
|
798
|
957,5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
351,6
|
221
|
180,2
|
339,8
|
102
|
189,4
|
291,4
|
-
|
693,1
|
272,3
|
303,6
|
575,9
|
576,3
|
720,3
|
331
|
-
|
631,7
|
-
|
-
|
601,1
|
-
|
567,5
|
567,1
|
Operationele Marge
|
2,93%
|
2,74%
|
2,45%
|
3,46%
|
1,73%
|
-
|
2,47%
|
-
|
4%
|
-
|
-
|
2,72%
|
3,12%
|
3,73%
|
3,55%
|
-
|
3,43%
|
-
|
-
|
3,36%
|
-
|
3,2%
|
3,24%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
166,6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
227,4
|
-626,2
|
-
|
-
|
61
|
173,5
|
234,5
|
348
|
719,3
|
-28,4
|
105
|
76,6
|
79,1
|
470
|
237,7
|
220,4
|
458
|
208,4
|
192,3
|
400,7
|
200,6
|
404,4
|
412,6
|
Nettomarge
|
1,9%
|
-7,77%
|
-
|
-
|
1,03%
|
-
|
1,99%
|
4,01%
|
4,15%
|
-
|
-
|
0,36%
|
0,43%
|
2,43%
|
2,55%
|
2,36%
|
2,49%
|
2,35%
|
2,17%
|
2,24%
|
2,25%
|
2,28%
|
2,36%
|
WPA
2 |
0,9050
|
-2,475
|
-
|
-
|
0,4900
|
-
|
-
|
1,450
|
-
|
-
|
-
|
-
|
0,3310
|
1,968
|
0,9970
|
0,9250
|
1,922
|
0,8750
|
0,8070
|
1,682
|
0,8420
|
1,697
|
1,731
|
Dividend per aandeel
2 |
0,5100
|
0,2500
|
0,2300
|
-
|
0,2100
|
-
|
0,4100
|
0,6000
|
1,200
|
-
|
-
|
1,050
|
0,9500
|
1,200
|
0,5980
|
0,5550
|
1,153
|
0,5250
|
0,4840
|
1,009
|
0,5050
|
1,018
|
1,039
|
Datum van publicatie
|
24-02-20
|
24-08-20
|
21-02-21
|
22-08-21
|
25-10-21
|
20-02-22
|
20-02-22
|
21-08-22
|
21-08-22
|
24-10-22
|
19-02-23
|
19-02-23
|
20-08-23
|
18-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
868
|
1.348
|
1.697
|
3.488
|
3.394
|
3.537
|
3.481
|
3.409
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,8729
x
|
1,637
x
|
1,692
x
|
1,978
x
|
1,934
x
|
1,977
x
|
1,985
x
|
1,893
x
|
Free Cash Flow
1 |
574
|
62,9
|
328
|
502
|
973
|
628
|
664
|
762
|
ROE (netto-inkomsten/eigen vermogen)
|
11,5%
|
6,82%
|
12,1%
|
22,8%
|
15,3%
|
21,2%
|
19,5%
|
19,1%
|
ROA (netto-inkomsten/totale activa)
|
5,08%
|
2,7%
|
4,5%
|
7,18%
|
4,2%
|
7,4%
|
6,72%
|
6,84%
|
Totale activa
1 |
7.537
|
-17.932
|
12.444
|
11.092
|
13.076
|
10.073
|
10.413
|
10.786
|
Nettoactief per aandeel
2 |
12,90
|
11,80
|
12,90
|
15,20
|
14,90
|
15,20
|
15,90
|
16,60
|
Cashflow per aandeel
2 |
3,330
|
1,070
|
2,650
|
3,800
|
6,330
|
4,850
|
4,600
|
5,220
|
Capex
1 |
270
|
205
|
307
|
407
|
539
|
562
|
500
|
431
|
Capex/omzet
|
1,21%
|
1,33%
|
1,42%
|
1,06%
|
1,43%
|
1,46%
|
1,29%
|
1,11%
|
Datum van publicatie
|
24-02-20
|
21-02-21
|
20-02-22
|
19-02-23
|
18-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
38,45
AUD Gemiddelde koersdoel
39,23
AUD Spread / Gemiddelde doel +2,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,36% | 5,98 mld. | | +12,39% | 221 mld. | | +12,58% | 107 mld. | | +17,36% | 103 mld. | | +33,72% | 71,49 mld. | | +13,72% | 64,2 mld. | | +27,54% | 54,22 mld. | | +27,93% | 37,79 mld. | | +32,11% | 28,33 mld. | | -11,77% | 20,79 mld. |
Olie- en gasraffinage en marketing - NEC
|