Vertraagde tijd
Australian S.E.
03:20:06 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,59
AUD
|
-0,79%
|
|
-0,17%
|
+18,64%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.801
|
12.546
|
16.758
|
19.940
|
22.125
|
26.638
|
-
|
-
|
Bedrijfswaarde
1 |
21.407
|
16.358
|
20.162
|
22.716
|
22.125
|
30.230
|
30.227
|
30.255
|
K/w-verhouding
|
20,9
x
|
-6,1
x
|
17,3
x
|
19,2
x
|
11,1
x
|
10
x
|
9,91
x
|
9,73
x
|
Dividendrendement
|
4,04%
|
0,47%
|
2,64%
|
2,23%
|
-
|
5,3%
|
5,48%
|
5,85%
|
Marktkapitalisatie/omzet
|
0,97
x
|
0,83
x
|
0,88
x
|
0,96
x
|
0,87
x
|
0,97
x
|
0,93
x
|
0,9
x
|
Bedrijfswaarde/omzet
|
1,24
x
|
1,08
x
|
1,05
x
|
1,09
x
|
0,87
x
|
1,1
x
|
1,05
x
|
1,02
x
|
Bedrijfswaarde/EBITDA
|
18,5
x
|
-72,5
x
|
11
x
|
9,45
x
|
8,21
x
|
8,35
x
|
7,91
x
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
11
x
|
11
x
|
10,7
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
9,06%
|
9,09%
|
9,31%
|
Price to Book
|
1,39
x
|
1,13
x
|
1,36
x
|
1,52
x
|
-
|
1,6
x
|
1,48
x
|
1,38
x
|
Aantal aandelen (in duizenden)
|
1.304.404
|
1.470.864
|
1.476.513
|
1.484.707
|
1.493.915
|
1.502.400
|
-
|
-
|
Referentieprijs
2 |
12,88
|
8,530
|
11,35
|
13,43
|
14,81
|
17,73
|
17,73
|
17,73
|
Datum van publicatie
|
16-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
17.278
|
15.100
|
19.147
|
20.811
|
25.508
|
27.472
|
28.754
|
29.678
|
EBITDA
1 |
1.158
|
-225,7
|
1.838
|
2.403
|
2.695
|
3.621
|
3.821
|
-
|
Bedrijfsresultaat (EBIT)
1 |
962,9
|
-937,6
|
1.688
|
2.227
|
2.488
|
3.449
|
3.517
|
3.459
|
Operationele Marge
|
5,57%
|
-6,21%
|
8,82%
|
10,7%
|
9,75%
|
12,55%
|
12,23%
|
11,65%
|
Resultaat voor belastingen (EBT)
1 |
1.000
|
-1.898
|
1.269
|
1.335
|
2.823
|
3.491
|
3.567
|
3.686
|
Nettowinst (verlies)
1 |
818,6
|
-1.956
|
1.042
|
1.119
|
2.082
|
2.686
|
2.718
|
2.785
|
Nettomarge
|
4,74%
|
-12,96%
|
5,44%
|
5,37%
|
8,16%
|
9,78%
|
9,45%
|
9,38%
|
WPA
2 |
0,6176
|
-1,399
|
0,6559
|
0,7002
|
1,337
|
1,766
|
1,788
|
1,823
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
2.738
|
2.747
|
2.818
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
9,97%
|
9,55%
|
9,49%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
75,62%
|
71,9%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
101,97%
|
101,08%
|
101,17%
|
Dividend per aandeel
2 |
0,5200
|
0,0400
|
0,3000
|
0,3000
|
-
|
0,9389
|
0,9721
|
1,036
|
Datum van publicatie
|
16-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
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 |
8.838
|
7.679
|
7.999
|
8.910
|
10.016
|
9.570
|
10.950
|
12.233
|
13.249
|
12.839
|
14.077
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
318,5
|
-814,5
|
-184,4
|
-
|
751,8
|
907,8
|
1.291
|
835,8
|
1.650
|
1.510
|
1.590
|
-
|
-
|
-
|
Operationele Marge
|
3,6%
|
-10,61%
|
-2,31%
|
-
|
7,51%
|
9,49%
|
11,79%
|
6,83%
|
12,46%
|
11,76%
|
11,29%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
151,8
|
-
|
-895,1
|
718,7
|
532,2
|
263,6
|
1.063
|
895,6
|
1.925
|
1.588
|
1.679
|
1.578
|
1.864
|
1.663
|
Nettowinst (verlies)
1 |
129,5
|
-993
|
-1.038
|
598
|
429,4
|
212,8
|
899,2
|
613,4
|
1.468
|
1.280
|
1.329
|
1.207
|
1.390
|
1.240
|
Nettomarge
|
1,47%
|
-12,93%
|
-12,98%
|
6,71%
|
4,29%
|
2,22%
|
8,21%
|
5,01%
|
11,08%
|
9,97%
|
9,44%
|
-
|
-
|
-
|
WPA
2 |
0,1012
|
-
|
-
|
0,3810
|
0,2654
|
0,1198
|
0,5767
|
0,3834
|
0,9528
|
0,8380
|
0,8259
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,2700
|
0,0400
|
-
|
0,1100
|
0,1900
|
0,0900
|
0,2100
|
0,1400
|
-
|
0,3160
|
0,5000
|
-
|
-
|
-
|
Datum van publicatie
|
16-02-20
|
12-08-20
|
18-02-21
|
11-08-21
|
17-02-22
|
10-08-22
|
16-02-23
|
09-08-23
|
15-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.606
|
3.811
|
3.403
|
2.776
|
-
|
3.592
|
3.589
|
3.618
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,978
x
|
-16,89
x
|
1,851
x
|
1,155
x
|
-
|
0,992
x
|
0,9394
x
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
2.738
|
2.747
|
2.818
|
ROE (netto-inkomsten/eigen vermogen)
|
6,65%
|
-11%
|
9,27%
|
9,48%
|
16%
|
16,8%
|
16,2%
|
15,5%
|
ROA (netto-inkomsten/totale activa)
|
1,38%
|
-2,11%
|
1,68%
|
1,71%
|
-
|
4,04%
|
3,86%
|
3,64%
|
Totale activa
1 |
59.230
|
92.785
|
62.099
|
65.239
|
-
|
66.547
|
70.451
|
76.439
|
Nettoactief per aandeel
2 |
9,300
|
7,530
|
8,360
|
8,810
|
-
|
11,10
|
12,00
|
12,90
|
Cashflow per aandeel
2 |
-
|
-
|
2,580
|
2,720
|
-
|
1,830
|
1,830
|
1,870
|
Capex
1 |
-
|
-
|
167
|
240
|
-
|
270
|
277
|
282
|
Capex/omzet
|
-
|
-
|
0,87%
|
1,15%
|
-
|
0,98%
|
0,96%
|
0,95%
|
Datum van publicatie
|
16-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Laatste slotkoers
17,73
AUD Gemiddelde koersdoel
19,03
AUD Spread / Gemiddelde doel +7,31% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,64% | 17,47 mld. | | +40,15% | 61,8 mld. | | +11,16% | 51,05 mld. | | +11,38% | 48,75 mld. | | +21,49% | 44,73 mld. | | +25,95% | 34,09 mld. | | +10,99% | 29,6 mld. | | +51,70% | 28,08 mld. | | +22,43% | 25,21 mld. | | +8,84% | 20,75 mld. |
Schadeverzekeringen - Andere
|