End-of-day quote
Johannesburg S.E.
23:00:00 08/05/2024 BST
|
5-day change
|
1st Jan Change
|
3.99
ZAR
|
+0.50%
|
|
-1.48%
|
+3.64%
|
Fiscal Period: August |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
42,640
|
13,417
|
24,990
|
25,429
|
24,174
|
27,347
|
-
|
-
|
Enterprise Value (EV)
1 |
83,419
|
49,834
|
54,377
|
60,955
|
24,174
|
68,969
|
69,087
|
69,138
|
P/E ratio
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Yield
|
12.4%
|
-
|
13.1%
|
11.3%
|
12.2%
|
11%
|
11.1%
|
11.7%
|
Capitalization / Revenue
|
4.99
x
|
1.61
x
|
3.25
x
|
2.97
x
|
2.43
x
|
3.71
x
|
3.53
x
|
3.39
x
|
EV / Revenue
|
9.76
x
|
5.97
x
|
7.07
x
|
7.13
x
|
2.43
x
|
9.36
x
|
8.93
x
|
8.58
x
|
EV / EBITDA
|
15.2
x
|
9.71
x
|
13.9
x
|
13.5
x
|
4.48
x
|
11.9
x
|
11.5
x
|
11.1
x
|
EV / FCF
|
-302,175,337
x
|
-294,080,883
x
|
39,488,545
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.75
x
|
0.35
x
|
0.63
x
|
0.52
x
|
-
|
0.54
x
|
0.53
x
|
0.51
x
|
Nbr of stocks (in thousands)
|
5,431,786
|
5,431,786
|
5,432,630
|
6,691,867
|
6,752,420
|
6,752,420
|
-
|
-
|
Reference price
2 |
7.850
|
2.470
|
4.600
|
3.800
|
3.580
|
4.050
|
4.050
|
4.050
|
Announcement Date
|
04/11/19
|
01/12/20
|
08/11/21
|
07/11/22
|
06/11/23
|
-
|
-
|
-
|
Fiscal Period: August |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,544
|
8,350
|
7,688
|
8,553
|
9,935
|
7,372
|
7,737
|
8,060
|
EBITDA
1 |
5,480
|
5,134
|
3,924
|
4,522
|
5,393
|
5,780
|
6,032
|
6,236
|
EBIT
1 |
5,417
|
4,819
|
3,880
|
4,502
|
5,370
|
5,796
|
5,995
|
6,132
|
Operating Margin
|
63.4%
|
57.72%
|
50.47%
|
52.63%
|
54.05%
|
78.62%
|
77.49%
|
76.08%
|
Earnings before Tax (EBT)
|
-
|
-16,626
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-276.1
|
-169.5
|
1,377
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-3.23%
|
-2.03%
|
17.91%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
35.09%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.9732
|
-
|
0.6012
|
0.4297
|
0.4380
|
0.4440
|
0.4480
|
0.4730
|
Announcement Date
|
04/11/19
|
01/12/20
|
08/11/21
|
07/11/22
|
06/11/23
|
-
|
-
|
-
|
Fiscal Period: August |
2021 S1
|
2023 S1
|
2024 S1
|
---|
Net sales
|
3,334
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
EBIT
|
1,683
|
-
|
-
|
Operating Margin
|
50.48%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
Dividend per Share
1 |
-
|
0.2032
|
0.2280
|
Announcement Date
|
17/05/21
|
08/05/23
|
-
|
Fiscal Period: August |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
40,779
|
36,418
|
29,387
|
35,526
|
-
|
41,622
|
41,740
|
41,791
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
7.442
x
|
7.094
x
|
7.489
x
|
7.856
x
|
-
|
7.201
x
|
6.92
x
|
6.701
x
|
Free Cash Flow
|
-276
|
-169
|
1,377
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
5.88%
|
5.94%
|
7.05%
|
19.6%
|
-
|
6.5%
|
6.5%
|
6.9%
|
ROA (Net income/ Total Assets)
|
3.32%
|
3.03%
|
3.46%
|
10.3%
|
-
|
3.4%
|
3.4%
|
3.6%
|
Assets
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
10.50
|
7.150
|
7.330
|
7.300
|
-
|
7.500
|
7.660
|
7.930
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
4,901
|
2,839
|
916
|
1,234
|
-
|
641
|
647
|
653
|
Capex / Sales
|
57.36%
|
34%
|
11.92%
|
14.43%
|
-
|
8.69%
|
8.36%
|
8.1%
|
Announcement Date
|
04/11/19
|
01/12/20
|
08/11/21
|
07/11/22
|
06/11/23
|
-
|
-
|
-
|
Last Close Price
4.05
ZAR Average target price
4.375
ZAR Spread / Average Target +8.02% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.64% | 1.48B | | -4.20% | 47.9B | | -4.09% | 21.26B | | -0.70% | 13.52B | | +18.68% | 11.9B | | -5.34% | 9.69B | | -1.29% | 8.44B | | -14.19% | 8.43B | | +3.08% | 7.83B | | -16.42% | 5.81B |
Other Commercial REITs
|