Beurs gesloten -
Australian S.E.
08:10:43 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,1
AUD
|
-1,90%
|
|
-1,59%
|
+3,68%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
20.027
|
14.405
|
16.382
|
14.930
|
15.501
|
16.085
|
-
|
-
|
Bedrijfswaarde
1 |
34.282
|
30.316
|
31.059
|
29.716
|
30.292
|
31.208
|
31.296
|
31.017
|
K/w-verhouding
|
17,2
x
|
-3,87
x
|
18,5
x
|
49,8
x
|
89
x
|
14,4
x
|
13,7
x
|
12,8
x
|
Dividendrendement
|
5,9%
|
2,52%
|
4,51%
|
5,47%
|
5,55%
|
5,52%
|
5,82%
|
6,08%
|
Marktkapitalisatie/omzet
|
7,07
x
|
6,66
x
|
7,18
x
|
6,07
x
|
6,17
x
|
7,75
x
|
7,28
x
|
7,13
x
|
Bedrijfswaarde/omzet
|
12,1
x
|
14
x
|
13,6
x
|
12,1
x
|
12,1
x
|
15
x
|
14,2
x
|
13,7
x
|
Bedrijfswaarde/EBITDA
|
17,4
x
|
17,6
x
|
20,2
x
|
17
x
|
-
|
15,7
x
|
15
x
|
14,4
x
|
Bedrijfswaarde/FCF
|
48,7
x
|
78
x
|
53
x
|
46,2
x
|
48,5
x
|
33,1
x
|
31,1
x
|
34,2
x
|
FCF Yield
|
2,05%
|
1,28%
|
1,89%
|
2,16%
|
2,06%
|
3,02%
|
3,22%
|
2,92%
|
Price to Book
|
0,87
x
|
0,77
x
|
0,86
x
|
0,81
x
|
0,87
x
|
0,86
x
|
0,82
x
|
0,78
x
|
Aantal aandelen (in duizenden)
|
5.228.898
|
5.181.712
|
5.184.178
|
5.184.178
|
5.184.178
|
5.188.863
|
-
|
-
|
Referentieprijs
2 |
3,830
|
2,780
|
3,160
|
2,880
|
2,990
|
3,100
|
3,100
|
3,100
|
Datum van publicatie
|
17-02-20
|
23-02-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.834
|
2.162
|
2.281
|
2.458
|
2.510
|
2.075
|
2.211
|
2.257
|
EBITDA
1 |
1.967
|
1.722
|
1.537
|
1.752
|
-
|
1.991
|
2.080
|
2.159
|
Bedrijfsresultaat (EBIT)
1 |
1.967
|
1.722
|
1.537
|
1.752
|
1.910
|
2.005
|
2.094
|
2.184
|
Operationele Marge
|
69,41%
|
79,62%
|
67,38%
|
71,29%
|
76,07%
|
96,64%
|
94,73%
|
96,75%
|
Resultaat voor belastingen (EBT)
1 |
1.244
|
-3.746
|
937,2
|
346,2
|
186
|
1.151
|
1.214
|
1.287
|
Nettowinst (verlies)
1 |
1.180
|
-3.732
|
887,9
|
300,6
|
174,9
|
1.105
|
1.165
|
1.238
|
Nettomarge
|
41,62%
|
-172,58%
|
38,93%
|
12,23%
|
6,97%
|
53,24%
|
52,69%
|
54,86%
|
WPA
2 |
0,2223
|
-0,7192
|
0,1707
|
0,0578
|
0,0336
|
0,2146
|
0,2265
|
0,2427
|
Free Cash Flow
1 |
704,5
|
388,6
|
586,2
|
643,2
|
624,1
|
943
|
1.007
|
906
|
FCF-marge
|
24,86%
|
17,97%
|
25,7%
|
26,17%
|
24,86%
|
45,45%
|
45,57%
|
40,14%
|
Kasstroomconversie (ebitda)
|
35,82%
|
22,57%
|
38,14%
|
36,71%
|
-
|
47,37%
|
48,44%
|
41,96%
|
Kasstroomconversie (nettowinst)
|
59,73%
|
-
|
66,02%
|
213,97%
|
356,83%
|
85,37%
|
86,48%
|
73,16%
|
Dividend per aandeel
2 |
0,2260
|
0,0700
|
0,1425
|
0,1575
|
0,1660
|
0,1711
|
0,1805
|
0,1885
|
Datum van publicatie
|
17-02-20
|
23-02-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
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
|
---|
Omzet
|
1.426
|
1.094
|
1.068
|
1.081
|
1.199
|
1.176
|
-
|
1.250
|
1.260
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
869,5
|
852,1
|
815,9
|
720,9
|
864,9
|
-
|
951,5
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
79,47%
|
79,77%
|
75,45%
|
60,11%
|
73,53%
|
-
|
76,1%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
534
|
557
|
587
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1000
|
0,1100
|
0,1100
|
Dividend per aandeel
2 |
0,1130
|
-
|
0,0700
|
0,0700
|
0,0725
|
0,0750
|
0,0825
|
0,0825
|
0,0835
|
0,0900
|
0,0900
|
0,0900
|
Datum van publicatie
|
17-02-20
|
24-08-20
|
23-02-21
|
23-08-21
|
22-02-22
|
22-08-22
|
21-02-23
|
21-08-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
14.256
|
15.910
|
14.677
|
14.785
|
14.791
|
15.123
|
15.210
|
14.932
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
7,247
x
|
9,242
x
|
9,55
x
|
8,438
x
|
-
|
7,597
x
|
7,313
x
|
6,915
x
|
Free Cash Flow
1 |
705
|
389
|
586
|
643
|
624
|
943
|
1.007
|
906
|
ROE (netto-inkomsten/eigen vermogen)
|
5,02%
|
5,05%
|
4,49%
|
5,46%
|
5,94%
|
6,13%
|
6,12%
|
6,21%
|
ROA (netto-inkomsten/totale activa)
|
2,92%
|
2,73%
|
2,27%
|
2,78%
|
2,97%
|
3,04%
|
3,14%
|
3,35%
|
Totale activa
1 |
40.379
|
-136.496
|
39.080
|
10.794
|
5.886
|
36.336
|
37.101
|
36.966
|
Nettoactief per aandeel
2 |
4,410
|
3,630
|
3,660
|
3,570
|
3,440
|
3,610
|
3,800
|
4,000
|
Cashflow per aandeel
2 |
-
|
0,1300
|
0,1700
|
0,2200
|
0,2100
|
0,2100
|
0,2200
|
0,2400
|
Capex
1 |
596
|
296
|
301
|
439
|
447
|
447
|
360
|
398
|
Capex/omzet
|
21,03%
|
13,69%
|
13,2%
|
17,87%
|
17,79%
|
21,55%
|
16,27%
|
17,63%
|
Datum van publicatie
|
17-02-20
|
23-02-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3,1
AUD Gemiddelde koersdoel
3,304
AUD Spread / Gemiddelde doel +6,57% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,68% | 10,49 mld. | | +37,76% | 6,62 mld. | | +21,03% | 3,18 mld. | | +12,20% | 2,89 mld. | | +1,58% | 2,6 mld. | | -15,55% | 2,73 mld. | | -7,58% | 2,62 mld. | | -19,21% | 2,31 mld. | | -18,25% | 2,17 mld. | | -3,65% | 2,01 mld. |
onroerend goed ontwikkeling
|