$ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | |
Growth Metrics | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 |
Annualisation Factor | 1.0 | 1.0 | n/a | 1.0 | 1.0 |
Dividend Yield | 1.7% | 3.1% | 8.6% | 3.1% | 1.6% |
Continuing Operations | |||||
PE Ratio - Adjusted | 28.9 | 32.0 | 11.6 | 32.6 | 22.3 |
PE Ratio - Diluted | 24.5 60.4 |
12.3 n/a |
12.6 13.3 |
35.2 32.6 |
22.3 22.3 |
PEG - Adjusted | 1.4 | n/a | 0.1 | 4.1 | n/a |
PEG - Diluted | n/a n/a |
0.6 n/a |
0.1 0.1 |
n/a 4.1 |
n/a 11.1 |
Return on Capital Employed | 10.61% 10.61% |
15.35% 9.77% |
0.22% 0.23% |
9.94% 10.79% |
10.37% 10.37% |
Operating Margin | 30.56% 30.56% |
44.31% 44.31% |
46.53% 46.89% |
29.47% 31.04% |
28.20% 28.20% |
Continuing & Discontinued Operations | |||||
PE Ratio - Adjusted | 28.9 | 32.0 | 1,151.1 | 32.2 | 22.3 |
PE Ratio - Diluted | 24.5 60.4 |
12.3 n/a |
1,253.2 1,318.2 |
34.7 32.1 |
22.3 22.3 |
PEG - Adjusted | 1.4 | 0.0 | n/a | 3.6 | n/a |
PEG - Diluted | n/a n/a |
0.0 n/a |
n/a n/a |
34.7 3.6 |
n/a n/a |
$ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | |
Gearing | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 |
Net Gearing | 38.37% | 28.59% | 29.09% | 32.36% | 28.48% |
$ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | |
Value Metrics | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 |
Price/Book Value | n/a | n/a | n/a | n/a | n/a |
Price/Tangible Book Value | n/a | n/a | n/a | n/a | n/a |
Price/ Cash Flow | n/a | n/a | n/a | n/a | n/a |
Price/Revenue | n/a | n/a | n/a | n/a | n/a |
Price/R&D | n/a | n/a | n/a | n/a | n/a |
Net Asset Value per Share (exc. Intangibles) | 1,222.12¢ | 1,181.14¢ | 1,118.72¢ | 1,007.35¢ | 938.36¢ |
Net Cash per Share | n/a | n/a | n/a | n/a | n/a |
$ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | |
Annualised Fundamentals | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 |
Continuing Operations | |||||
Revenue | 6,324.50 | 5,862.00 | 75.40 | 5,129.30 | 4,964.50 |
EBITDA | 3,144.30 3,144.30 |
3,738.40 3,738.40 |
45.97 46.25 |
2,560.10 2,640.90 |
1,400.20 1,400.20 |
Depreciation | (1,211.30) (1,211.30) |
(1,141.10) (1,141.10) |
(10.89) (10.89) |
(1,048.70) (1,048.70) |
n/a n/a |
Net Interest | 32.50 (134.60) |
(38.40) (38.40) |
(0.59) (0.59) |
(103.40) (103.40) |
(51.00) (51.00) |
Profit Before Tax | 1,965.50 1,798.40 |
2,558.90 1,614.20 |
35.10 35.37 |
1,413.10 1,493.90 |
1,349.20 1,349.20 |
Revenue per Share | 641.52¢ | 594.61¢ | 7.65¢ | 520.29¢ | 503.57¢ |
Pre-Tax Profit per Share | 199.37¢ 182.42¢ |
259.56¢ 163.74¢ |
3.56¢ 3.59¢ |
143.34¢ 151.53¢ |
136.86¢ 136.86¢ |
Market Capitalisation $ (Millions) | 16,557.46 | 15,236.42 | 13,195.69 | 14,201.27 | 9,038.33 |
Enterprise Value (EV) $ (Millions) | 20,153.56 | 18,477.82 | 16,354.59 | 17,905.17 | 11,651.83 |
EBITDA/EV | 15.60% 15.60% |
20.23% 20.23% |
0.28% 0.28% |
14.30% 14.75% |
12.02% 12.02% |
Operating Margin | 30.56% 30.56% |
44.31% 44.31% |
46.53% 46.89% |
29.47% 31.04% |
28.20% 28.20% |
Capital Employed $ (Millions) | 18,210.10 | 16,919.70 | 15,916.40 | 14,798.60 | 13,504.10 |
Return on Capital Employed | 10.61% 10.61% |
15.35% 9.77% |
0.22% 0.23% |
9.94% 10.79% |
10.37% 10.37% |
Invested Equity Capital $ (Millions) | 11,034.40 | 10,625.80 | 10,065.00 | 8,863.40 | 8,880.10 |
Earnings per Share - Basic | 84.70¢ 34.39¢ |
155.50¢ (52.99¢) |
130.90¢ 124.44¢ |
50.60¢ 54.70¢ |
50.90¢ 50.86¢ |
Earnings per Share - Diluted | 84.70¢ 34.39¢ |
155.50¢ (52.99¢) |
130.90¢ 124.44¢ |
50.60¢ 54.70¢ |
50.90¢ 50.86¢ |
Earnings per Share - Adjusted | 72.00¢ | 59.70¢ | 142.50¢ | 54.70¢ | 50.90¢ |
Earnings per Share Growth - Basic | -46% n/a |
19% n/a |
159% 128% |
-1% 8% |
-1% 2% |
Earnings per Share Growth - Diluted | -46% n/a |
19% n/a |
159% 128% |
-1% 8% |
-1% 2% |
Earnings per Share Growth - Adjusted | 21% | -58% | 160% | 8% | -1% |
PE Ratio - Diluted | 24.5 60.4 |
12.3 n/a |
12.6 13.3 |
35.2 32.6 |
22.3 22.3 |
PEG - Diluted | n/a n/a |
0.6 n/a |
0.1 0.1 |
n/a 4.1 |
n/a 11.1 |
Tax Rate | 33.89% | 23.59% | 36.35% | 37.49% | 37.51% |
Dividend Cover | 2.00 0.96 |
1.00 (0.89) |
1.00 0.87 |
1.00 1.00 |
2.86 2.86 |
Interest Cover | 19.61 18.03 |
33.56 21.54 |
55.84 56.27 |
12.55 13.22 |
13.14 13.14 |
Continuing & Discontinued Operations | |||||
Earnings per Share - Basic | 84.70¢ 34.39¢ |
155.50¢ (52.99¢) |
1.32¢ 1.26¢ |
51.30¢ 55.44¢ |
50.90¢ 50.86¢ |
Earnings per Share - Diluted | 84.70¢ 34.39¢ |
155.50¢ (52.99¢) |
1.32¢ 1.26¢ |
51.30¢ 55.44¢ |
50.90¢ 50.86¢ |
Earnings per Share - Adjusted | 72.00¢ | 59.70¢ | 1.44¢ | 55.40¢ | 50.90¢ |
Earnings per Share Growth - Basic | -46% n/a |
11,669% n/a |
-97% -98% |
1% 9% |
-8% -8% |
Earnings per Share Growth - Diluted | -46% n/a |
11,669% n/a |
-97% -98% |
1% 9% |
-8% -8% |
Earnings per Share Growth - Adjusted | 21% | 4,050% | -97% | 9% | -8% |
PE Ratio - Diluted | 24.5 60.4 |
12.3 n/a |
1,253.2 1,318.2 |
34.7 32.1 |
22.3 22.3 |
PEG - Diluted | n/a n/a |
0.0 n/a |
n/a n/a |
34.7 3.6 |
n/a n/a |
Dividend Cover | 2.00 0.96 |
1.00 (0.89) |
0.01 0.01 |
1.01 1.01 |
2.86 2.86 |
Return on Equity (ROE) | 4.21% 3.07% |
3.97% (4.92%) |
0.13% 0.12% |
5.71% 6.17% |
5.65% 5.65% |
Operating Cash Flow per Share | 236.65¢ | 190.38¢ | 372.27¢ | 208.82¢ | 212.08¢ |
Gross Cash Flow per Share | cn/a | cn/a | cn/a | cn/a | cn/a |
Cash Incr/Decr per Share | (16.43¢) | 6.65¢ | (0.49¢) | 59.67¢ | (38.04¢) |
Capital Expenditure per Share | n/a | n/a | n/a | n/a | n/a |
Dividend per Share | 36.00¢ | 59.70¢ | 142.50¢ | 54.70¢ | 17.80¢ |
Dividend per Share Growth | (39.70%) | (58.11%) | 160.51% | 207.30% | (59.36%) |
Dividend Yield | 1.7% | 3.1% | 8.6% | 3.1% | 1.6% |
Shareholders Funds | 8,951.90 | 8,627.50 | 8,350.20 | 7,750.60 | 7,383.70 |
Net Borrowings $ (Millions) | 3,434.50 | 2,466.60 | 2,429.20 | 2,508.00 | 2,103.10 |
Net Asset Value per Share (inc. Intangibles) | 908.03¢ | 875.13¢ | 847.00¢ | 770.95¢ | 733.74¢ |
$ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | |
Gearing - inc Intangibles | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 |
Shareholders' Funds inc Intangibles | 8,951.90 | 8,627.50 | 8,350.20 | 7,750.60 | 7,383.70 |
Net Borrowings $ (Millions) | 3,434.50 | 2,466.60 | 2,429.20 | 2,508.00 | 2,103.10 |
Net Gearing | 38.37% | 28.59% | 29.09% | 32.36% | 28.48% |
Cash & Near Cash | 644.70 | 810.40 | 743.40 | 1,246.80 | 653.70 |
Cash | 7.20% | 9.39% | 8.90% | 16.09% | 8.85% |
Gross Borrowings | 4,079.20 | 3,277.00 | 3,172.60 | 3,754.80 | 2,756.80 |
Gross Gearing | 45.57% | 37.98% | 37.99% | 48.45% | 37.34% |
Borrowings Under 5 years | 4,079.20 | 3,277.00 | 3,172.60 | 3,754.80 | 2,756.80 |
Under 5 years | 45.57% | 37.98% | 37.99% | 48.45% | 37.34% |
Borrowings Under 1 year | n/a | n/a | n/a | n/a | n/a |
Under 1 year | n/a | n/a | n/a | n/a | n/a |
$ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | |
Gearing - exc Intangibles | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 |
Shareholders' Funds exc Intangibles | 8,951.90 | 8,627.50 | 8,350.20 | 7,600.50 | 7,233.60 |
Net Borrowings $ (Millions) | 3,434.50 | 2,466.60 | 2,429.20 | 2,508.00 | 2,103.10 |
Net Gearing | 38.37% | 28.59% | 29.09% | 33.00% | 29.07% |
Cash & Near Cash | 644.70 | 810.40 | 743.40 | 1,246.80 | 653.70 |
Cash | 7.20% | 9.39% | 8.90% | 16.40% | 9.04% |
Gross Borrowings | 4,079.20 | 3,277.00 | 3,172.60 | 3,754.80 | 2,756.80 |
Gross Gearing | 45.57% | 37.98% | 37.99% | 49.40% | 38.11% |
Borrowings Under 5 years | 4,079.20 | 3,277.00 | 3,172.60 | 3,754.80 | 2,756.80 |
Under 5 years | 45.57% | 37.98% | 37.99% | 49.40% | 38.11% |
Borrowings Under 1 year | n/a | n/a | n/a | n/a | n/a |
Under 1 year | n/a | n/a | n/a | n/a | n/a |
$ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | |
Cover | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 |
Quick Ratio | 2.06 | 2.81 | 3.10 | 2.92 | 1.95 |
Current Ratio | 2.37 | 3.25 | 3.43 | 3.28 | 2.33 |
* GAAP
a. Includes discontinued activities
b. Based on operating cash flow before tax
c. Not disclosed under IFRS
d. Includes non-current assets
You are here: research