VUKILE PROPERTY FUND LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.42 ZAR | +2.68% |
|
+3.54% | +30.45% |
| 09-12 | NewRiver gets new date to make firm bid for Capital & Regional | AN |
| 09-10 | Potential bidder Praxis abandons race to acquire Capital & Regional | AN |
Projected Income Statement: Vukile Property Fund Limited
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales | 2,317 | 1,914 | 2,247 | 2,325 | - | - | 4,683 | 4,981 |
| Change | - | -17.39% | 17.4% | 3.47% | -100% | - | - | 6.37% |
| EBITDA | 2,221 | 1,899 | - | - | - | - | - | - |
| Change | - | -14.5% | -100% | - | - | - | - | - |
| EBIT 1 | 2,525 | 1,895 | 2,261 | 2,339 | 2,328 | 2,416 | 2,568 | 2,684 |
| Change | - | -24.95% | 19.31% | 3.45% | -0.47% | 3.76% | 6.31% | 4.53% |
| Interest Paid 1 | -615 | -707 | -809 | -834 | - | -459.8 | -396.2 | -422.8 |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Announcement Date | 30/06/20 | 09/06/21 | 30/05/22 | 12/06/23 | 04/06/24 | - | - | - |
1ZAR in Million
Estimates
Forecast Balance Sheet: Vukile Property Fund Limited
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | 16,903 | 14,443 | 14,056 | 15,740 | - | - | - | - |
| Change | - | -14.55% | -2.68% | 11.98% | - | - | - | - |
| Announcement Date | 30/06/20 | 09/06/21 | 30/05/22 | 12/06/23 | 04/06/24 | - | - | - |
Estimates
Cash Flow Forecast: Vukile Property Fund Limited
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| CAPEX 1 | 20.74 | 7 | 48 | 3 | 6 | - |
| Change | - | -66.25% | 585.71% | -93.75% | 100% | - |
| Free Cash Flow (FCF) 1 | 113.3 | 2,599 | -107 | 1,238 | 694.8 | 1,176 |
| Change | - | 2,194.42% | -104.12% | -1,256.54% | -43.86% | 69.34% |
| Announcement Date | 31/07/19 | 01/09/20 | 09/06/21 | 09/06/22 | 12/06/23 | 30/05/24 |
1ZAR in Million
Estimates
Forecast Financial Ratios: Vukile Property Fund Limited
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|---|
Profitability | |||||||||
| EBITDA Margin (%) | - | 95.86% | 99.22% | - | - | - | - | - | - |
| EBIT Margin (%) | - | 108.98% | 99.01% | 100.62% | 100.6% | - | - | 54.84% | 53.89% |
| EBT Margin (%) | - | - | - | - | - | - | - | - | - |
| Net margin (%) | - | - | - | - | - | - | - | - | - |
| FCF margin (%) | - | - | - | 91.41% | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - | - | - |
Profitability | |||||||||
| ROA | - | - | - | 3.43% | 3.79% | - | 3.4% | 3.6% | 3.6% |
| ROE | - | 6.17% | 3.35% | 10.6% | 7.53% | - | 6.2% | 6.5% | 6.5% |
Financial Health | |||||||||
| Leverage (Debt/EBITDA) | 6.92x | 8.01x | 9.82x | 7.36x | 7.73x | 7.48x | - | - | - |
| Debt / Free cash flow | 107.43x | 6.85x | -140.37x | 11.56x | 22.95x | 14.16x | - | - | - |
Capital Intensity | |||||||||
| CAPEX / Current Assets (%) | - | 107.38% | 34.74% | 95.64% | 6.71% | - | - | - | - |
| CAPEX / EBITDA (%) | - | 112.01% | 35.02% | - | - | - | - | - | - |
| CAPEX / FCF (%) | - | - | - | 104.63% | - | - | - | - | - |
Items per share | |||||||||
| Cash flow per share 1 | - | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | 1.873 | 1.01 | 1.058 | 0.6511 | 1.242 | 1.454 | 1.56 | 1.645 |
| Change | - | - | -46.04% | 4.71% | -38.46% | 90.82% | 17.06% | 7.24% | 5.44% |
| Book Value Per Share 1 | - | 18.34 | 18.16 | 17.92 | 20.48 | 21.55 | - | - | - |
| Change | - | - | -0.98% | -1.32% | 14.29% | 5.22% | - | - | - |
| EPS 1 | - | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | - | 956,227 | 956,227 | 980,227 | 980,227 | 1,036,227 | 1,104,720 | 1,104,720 | 1,104,720 |
| Announcement Date | - | 30/06/20 | 09/06/21 | 30/05/22 | 12/06/23 | 04/06/24 | - | - | - |
1ZAR
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | - | - |
| PBR | - | - |
| EV / Sales | - | 4,345,478x |
| Yield | 7.9% | 8.47% |
More valuation ratios
* Estimated data
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
18.42ZAR
Average target price
19.00ZAR
Spread / Average Target
+3.15%
Chiffre d''affaires - Rate of surprise
- Stock Market
- Equities
- VKE Stock
- Financials Vukile Property Fund Limited
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition