Vertraagde tijd
Australian S.E.
06:10:21 17-12-2021
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6,69
AUD
|
+4,53%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.953
|
10.049
|
15.482
|
16.068
|
16.762
|
16.555
|
-
|
-
|
Bedrijfswaarde
1 |
15.307
|
13.700
|
20.555
|
19.518
|
21.026
|
20.781
|
20.415
|
19.840
|
K/w-verhouding
|
17,9
x
|
-28,2
x
|
15
x
|
7,75
x
|
12
x
|
12
x
|
11,7
x
|
9,79
x
|
Dividendrendement
|
1,92%
|
1,47%
|
3,06%
|
3,1%
|
5,06%
|
4,12%
|
4,36%
|
5,43%
|
Marktkapitalisatie/omzet
|
2,96
x
|
2,97
x
|
3,29
x
|
2,06
x
|
2,85
x
|
2,93
x
|
2,89
x
|
2,49
x
|
Bedrijfswaarde/omzet
|
3,8
x
|
4,04
x
|
4,36
x
|
2,51
x
|
3,57
x
|
3,67
x
|
3,56
x
|
2,98
x
|
Bedrijfswaarde/EBITDA
|
6,5
x
|
7,45
x
|
7,67
x
|
3,55
x
|
5,26
x
|
5,27
x
|
5,05
x
|
4,26
x
|
Bedrijfswaarde/FCF
|
13,1
x
|
18,5
x
|
17,6
x
|
6,85
x
|
9,88
x
|
38,3
x
|
13,7
x
|
8,51
x
|
FCF Yield
|
7,64%
|
5,4%
|
5,69%
|
14,6%
|
10,1%
|
2,61%
|
7,31%
|
11,7%
|
Price to Book
|
1,56
x
|
1,39
x
|
1,14
x
|
1,09
x
|
1,1
x
|
1,05
x
|
1,01
x
|
0,97
x
|
Aantal aandelen (in duizenden)
|
2.083.097
|
2.083.077
|
3.379.649
|
3.303.215
|
3.238.575
|
3.239.190
|
-
|
-
|
Referentieprijs
2 |
5,738
|
4,824
|
4,581
|
4,864
|
5,176
|
5,111
|
5,111
|
5,111
|
Datum van publicatie
|
19-02-20
|
17-02-21
|
15-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.033
|
3.387
|
4.713
|
7.790
|
5.889
|
5.656
|
5.729
|
6.656
|
EBITDA
1 |
2.354
|
1.839
|
2.679
|
5.498
|
3.997
|
3.944
|
4.041
|
4.657
|
Bedrijfsresultaat (EBIT)
1 |
1.295
|
824
|
1.436
|
3.751
|
2.075
|
2.280
|
2.276
|
2.696
|
Operationele Marge
|
32,11%
|
24,33%
|
30,47%
|
48,15%
|
35,24%
|
40,31%
|
39,73%
|
40,5%
|
Resultaat voor belastingen (EBT)
1 |
1.018
|
-306
|
1.205
|
2.948
|
1.819
|
2.040
|
2.077
|
2.383
|
Nettowinst (verlies)
1 |
674
|
-357
|
658
|
2.112
|
1.416
|
1.382
|
1.437
|
1.657
|
Nettomarge
|
16,71%
|
-10,54%
|
13,96%
|
27,11%
|
24,04%
|
24,43%
|
25,08%
|
24,9%
|
WPA
2 |
0,3210
|
-0,1710
|
0,3060
|
0,6280
|
0,4320
|
0,4255
|
0,4378
|
0,5220
|
Free Cash Flow
1 |
1.169
|
740
|
1.169
|
2.851
|
2.128
|
542,4
|
1.493
|
2.331
|
FCF-marge
|
28,99%
|
21,85%
|
24,8%
|
36,6%
|
36,14%
|
9,59%
|
26,06%
|
35,02%
|
Kasstroomconversie (ebitda)
|
49,66%
|
40,24%
|
43,64%
|
51,86%
|
53,24%
|
13,75%
|
36,94%
|
50,05%
|
Kasstroomconversie (nettowinst)
|
173,44%
|
-
|
177,66%
|
134,99%
|
150,28%
|
39,25%
|
103,92%
|
140,64%
|
Dividend per aandeel
2 |
0,1100
|
0,0710
|
0,1400
|
0,1510
|
0,2620
|
0,2104
|
0,2226
|
0,2774
|
Datum van publicatie
|
19-02-20
|
17-02-21
|
15-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
2.059
|
1.668
|
1.719
|
2.112
|
2.601
|
1.850
|
-
|
2.150
|
1.874
|
4.024
|
1.631
|
1.336
|
2.967
|
1.436
|
1.486
|
2.922
|
1.398
|
1.308
|
2.742
|
1.360
|
1.371
|
2.712
|
1.421
|
2.671
|
3.591
|
EBITDA
|
-
|
-
|
-
|
1.190
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.063
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
596
|
840
|
-
|
1.750
|
-
|
-
|
1.976
|
-
|
-
|
1.112
|
-
|
-
|
945
|
-
|
523,5
|
1.054
|
568,5
|
578,3
|
1.074
|
599,2
|
993,4
|
1.591
|
Operationele Marge
|
-
|
-
|
-
|
28,22%
|
32,3%
|
-
|
-
|
-
|
-
|
49,11%
|
-
|
-
|
37,48%
|
-
|
-
|
32,34%
|
-
|
40,03%
|
38,45%
|
41,79%
|
42,18%
|
39,6%
|
42,16%
|
37,19%
|
44,29%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
659
|
-
|
-
|
-
|
-
|
976
|
-
|
-
|
843
|
-
|
448,1
|
974,1
|
489,1
|
495,2
|
984,3
|
512,2
|
991,6
|
1.954
|
Nettowinst (verlies)
|
-
|
-
|
-
|
354
|
304
|
-
|
1.167
|
472,5
|
-
|
945
|
-
|
-
|
790
|
-
|
-
|
626
|
-
|
313,7
|
681,8
|
342,4
|
346,6
|
689
|
358,5
|
694,1
|
1.367
|
Nettomarge
|
-
|
-
|
-
|
16,76%
|
11,69%
|
-
|
-
|
21,98%
|
-
|
23,48%
|
-
|
-
|
26,63%
|
-
|
-
|
21,42%
|
-
|
23,99%
|
24,86%
|
25,17%
|
25,28%
|
25,41%
|
25,23%
|
25,99%
|
38,07%
|
WPA
|
-
|
-
|
-
|
0,1690
|
-
|
-
|
-
|
0,1400
|
-
|
-
|
-
|
-
|
0,2400
|
-
|
-
|
0,1920
|
-
|
0,0970
|
0,1950
|
0,1060
|
0,1070
|
0,2015
|
0,1110
|
0,1780
|
0,3045
|
Dividend per aandeel
|
-
|
-
|
-
|
0,0550
|
-
|
-
|
0,0760
|
0,0800
|
-
|
-
|
-
|
-
|
0,0870
|
-
|
-
|
0,1750
|
-
|
0,0350
|
0,0730
|
0,0370
|
0,0370
|
0,0740
|
0,0380
|
0,0660
|
0,1320
|
Datum van publicatie
|
19-02-20
|
19-08-20
|
17-02-21
|
16-08-21
|
15-02-22
|
16-08-22
|
16-08-22
|
19-10-22
|
21-02-23
|
21-02-23
|
19-04-23
|
19-07-23
|
19-07-23
|
18-10-23
|
20-02-24
|
20-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.354
|
3.651
|
5.073
|
3.450
|
4.264
|
4.226
|
3.860
|
3.286
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,425
x
|
1,985
x
|
1,894
x
|
0,6275
x
|
1,067
x
|
1,072
x
|
0,9553
x
|
0,7056
x
|
Free Cash Flow
1 |
1.169
|
740
|
1.169
|
2.851
|
2.128
|
542
|
1.493
|
2.331
|
ROE (netto-inkomsten/eigen vermogen)
|
9,01%
|
3,85%
|
9,08%
|
17,3%
|
9,45%
|
9%
|
8,56%
|
9,39%
|
ROA (netto-inkomsten/totale activa)
|
4,05%
|
1,68%
|
3,97%
|
8,36%
|
4,86%
|
5,56%
|
5,69%
|
6,37%
|
Totale activa
1 |
16.660
|
-21.249
|
16.577
|
25.259
|
29.162
|
24.864
|
25.252
|
26.019
|
Nettoactief per aandeel
2 |
3,680
|
3,480
|
4,030
|
4,480
|
4,700
|
4,880
|
5,060
|
5,280
|
Cashflow per aandeel
2 |
0,9700
|
0,7100
|
1,060
|
1,350
|
0,9900
|
0,9400
|
0,9900
|
1,150
|
Capex
1 |
877
|
770
|
1.103
|
1.707
|
2.625
|
2.658
|
2.211
|
1.968
|
Capex/omzet
|
21,75%
|
22,73%
|
23,4%
|
21,91%
|
44,57%
|
46,99%
|
38,59%
|
29,57%
|
Datum van publicatie
|
19-02-20
|
17-02-21
|
15-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Laatste slotkoers
5,111
USD Gemiddelde koersdoel
5,596
USD Spread / Gemiddelde doel +9,49% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,45% | 1.786 mld. | | +15,14% | 454 mld. | | +53,10% | 251 mld. | | +1,19% | 155 mld. | | +2,18% | 91,6 mld. | | -5,65% | 83,1 mld. | | -.--% | 54,28 mld. | | -6,48% | 49,01 mld. | | +22,85% | 48,83 mld. |
Geïntegreerde olie & gas
|