Stock CGR CALGRO M3 HOLDINGS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Calgro M3 Holdings Limited

Equities

CGR

ZAE000109203

Homebuilding

End-of-day quote Johannesburg S.E.
Other stock markets
 06:00:00 2024-05-30 pm EDT 		5-day change 1st Jan Change
5.85 ZAR -.--% Intraday chart for Calgro M3 Holdings Limited -0.85% +33.87%
May. 13 Calgro M3 Holdings Limited Reports Earnings Results for the Full Year Ended February 29, 2024 CI
May. 13 Calgro M3 Holdings Limited Announces Maiden Final Dividend Declaration, June 3, 2024 CI

Valuation

Fiscal Period: February 2022 2023 2024 2025 2026 2027
Capitalization 1 440.7 318.1 437.4 556.3 - -
Enterprise Value (EV) 1 440.7 318.1 437.4 1,537 1,690 1,569
P/E ratio 3.43 x 1.71 x 2.4 x 2.85 x 2.54 x 2.02 x
Yield - - - 1.71% 2.05% 2.56%
Capitalization / Revenue - 0.21 x 0.34 x 0.41 x 0.36 x 0.31 x
EV / Revenue - 0.21 x 0.34 x 1.14 x 1.08 x 0.87 x
EV / EBITDA - 1.22 x - 5.69 x 5.69 x 4.18 x
EV / FCF - - - 13.6 x 12.5 x 8.22 x
FCF Yield - - - 7.35% 7.99% 12.2%
Price to Book - - - 0.46 x 0.46 x 0.46 x
Nbr of stocks (in thousands) 121,400 121,400 95,091 95,091 - -
Reference price 2 3.630 2.620 4.600 5.850 5.850 5.850
Announcement Date 5/16/22 5/14/23 5/12/24 - - -
1ZAR in Million2ZAR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: February 2022 2023 2024 2025 2026 2027
Net sales 1 - 1,525 1,285 1,353 1,562 1,804
EBITDA 1 - 261.5 - 270 297 375
EBIT 1 - 257.5 257.8 274 301 379
Operating Margin - 16.88% 20.07% 20.25% 19.26% 21%
Earnings before Tax (EBT) 1 - - 269.7 299 337 418
Net income 1 131.8 186.2 196.6 207 232 292
Net margin - 12.21% 15.31% 15.3% 14.85% 16.18%
EPS 2 1.057 1.534 1.920 2.054 2.305 2.893
Free Cash Flow 1 - - - 113 135 191
FCF margin - - - 8.35% 8.64% 10.59%
FCF Conversion (EBITDA) - - - 41.85% 45.45% 50.93%
FCF Conversion (Net income) - - - 54.59% 58.19% 65.41%
Dividend per Share 2 - - - 0.1000 0.1200 0.1500
Announcement Date 5/16/22 5/14/23 5/12/24 - - -
1ZAR in Million2ZAR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: February 2024 S1 2024 S2 2025 S1 2025 S2 2026 S1 2026 S2
Net sales 1 - 595.6 658.4 694.6 760.4 802.1
EBITDA - - - - - -
EBIT - - - - - -
Operating Margin - - - - - -
Earnings before Tax (EBT) - - - - - -
Net income 84.8 - - - - -
Net margin - - - - - -
EPS 0.7744 - - - - -
Dividend per Share - - - - - -
Announcement Date 10/16/23 5/12/24 - - - -
1ZAR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: February 2022 2023 2024 2025 2026 2027
Net Debt 1 - - - 981 1,134 1,013
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) - - - 3.633 x 3.818 x 2.701 x
Free Cash Flow 1 - - - 113 135 191
ROE (net income / shareholders' equity) - 17.6% - - - -
ROA (Net income/ Total Assets) - - - - - -
Assets 1 - - - - - -
Book Value Per Share 2 - - - 12.70 12.60 12.70
Cash Flow per Share - - - - - -
Capex 1 - - - 1 1 1
Capex / Sales - - - 0.07% 0.06% 0.06%
Announcement Date 5/16/22 5/14/23 5/12/24 - - -
1ZAR in Million2ZAR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Calgro M3 Holdings Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Homebuilding

1st Jan change Capi.
CALGRO M3 HOLDINGS LIMITED Stock Calgro M3 Holdings Limited
+33.87% 29.56M
PULTEGROUP, INC. Stock PulteGroup, Inc.
+13.66% 24.68B
DAIWA HOUSE INDUSTRY CO., LTD. Stock Daiwa House Industry Co., Ltd.
-2.27% 16.99B
SEKISUI HOUSE, LTD. Stock Sekisui House, Ltd.
+12.77% 14.56B
TOLL BROTHERS, INC. Stock Toll Brothers, Inc.
+18.34% 12.49B
SUMITOMO FORESTRY CO., LTD. Stock Sumitomo Forestry Co., Ltd.
+29.10% 7.06B
THE BERKELEY GROUP HOLDINGS PLC Stock The Berkeley Group Holdings plc
+11.77% 7.06B
TAYLOR WIMPEY PLC Stock Taylor Wimpey plc
+0.07% 6.63B
BARRATT DEVELOPMENTS PLC Stock Barratt Developments PLC
-10.56% 6.21B
TAYLOR MORRISON HOME CORPORATION Stock Taylor Morrison Home Corporation
+8.40% 6.12B
Other Homebuilding
  1. Stock Market
  2. Equities
  3. CGR Stock
  4. Financials Calgro M3 Holdings Limited