End-of-day quote
Johannesburg S.E.
23:00:00 29/04/2024 BST
|
5-day change
|
1st Jan Change
|
177.1
ZAR
|
+1.19%
|
|
+4.69%
|
-14.90%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
269,088
|
202,206
|
222,440
|
276,597
|
345,043
|
293,451
|
-
|
-
|
Enterprise Value (EV)
1 |
269,088
|
202,206
|
222,440
|
276,597
|
345,043
|
293,451
|
293,451
|
293,451
|
P/E ratio
|
10.6
x
|
16.4
x
|
9
x
|
8.01
x
|
7.9
x
|
6.59
x
|
6.17
x
|
5.63
x
|
Yield
|
5.91%
|
1.89%
|
6.22%
|
7.19%
|
-
|
8.69%
|
9.46%
|
10.3%
|
Capitalization / Revenue
|
2.44
x
|
1.86
x
|
1.96
x
|
2.07
x
|
1.94
x
|
1.58
x
|
1.5
x
|
1.4
x
|
EV / Revenue
|
2.44
x
|
1.86
x
|
1.96
x
|
2.07
x
|
1.94
x
|
1.58
x
|
1.5
x
|
1.4
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.57
x
|
1.07
x
|
1.12
x
|
1.26
x
|
-
|
1.13
x
|
1.04
x
|
0.96
x
|
Nbr of stocks (in thousands)
|
1,598,671
|
1,591,174
|
1,588,743
|
1,648,470
|
1,658,062
|
1,657,074
|
-
|
-
|
Reference price
2 |
168.3
|
127.1
|
140.0
|
167.8
|
208.1
|
177.1
|
177.1
|
177.1
|
Announcement Date
|
05/03/20
|
11/03/21
|
11/03/22
|
08/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
110,461
|
108,581
|
113,556
|
133,354
|
177,616
|
185,147
|
196,073
|
209,461
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
48,126
|
44,346
|
50,295
|
60,080
|
65,442
|
81,722
|
84,561
|
87,493
|
Operating Margin
|
43.57%
|
40.84%
|
44.29%
|
45.05%
|
36.84%
|
44.14%
|
43.13%
|
41.77%
|
Earnings before Tax (EBT)
1 |
43,847
|
20,880
|
41,232
|
54,928
|
69,741
|
63,350
|
66,843
|
69,496
|
Net income
1 |
25,443
|
12,358
|
24,865
|
34,637
|
44,211
|
44,919
|
48,180
|
55,550
|
Net margin
|
23.03%
|
11.38%
|
21.9%
|
25.97%
|
24.89%
|
24.26%
|
24.57%
|
26.52%
|
EPS
2 |
15.85
|
7.750
|
15.55
|
20.96
|
26.35
|
26.86
|
28.70
|
31.44
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
9.940
|
2.400
|
8.710
|
12.07
|
-
|
15.39
|
16.76
|
18.32
|
Announcement Date
|
05/03/20
|
11/03/21
|
11/03/22
|
08/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
16.8%
|
8.59%
|
13.5%
|
16.6%
|
-
|
18.3%
|
18.2%
|
18.2%
|
ROA (Net income/ Total Assets)
|
1.99%
|
0.66%
|
0.95%
|
1.23%
|
-
|
1.46%
|
1.44%
|
1.42%
|
Assets
1 |
1,277,323
|
1,863,390
|
2,629,381
|
2,804,842
|
-
|
3,087,202
|
3,341,185
|
3,917,462
|
Book Value Per Share
2 |
107.0
|
119.0
|
125.0
|
134.0
|
-
|
157.0
|
170.0
|
185.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/03/20
|
11/03/21
|
11/03/22
|
08/03/23
|
14/03/24
|
-
|
-
|
-
|
Last Close Price
177.1
ZAR Average target price
217.5
ZAR Spread / Average Target +22.79% Consensus |
1st Jan change
|
Capi.
|
---|
| -14.90% | 15.76B | | +12.96% | 208B | | +4.26% | 74.48B | | +8.91% | 54.78B | | +3.95% | 48.35B | | +13.68% | 47B | | +21.47% | 45.25B | | +10.41% | 36.35B | | -16.09% | 35.27B | | -96.60% | 32.25B |
Commercial Banks
|