End-of-day quote
Johannesburg S.E.
06:00:00 2024-05-23 pm EDT
|
5-day change
|
1st Jan Change
|
2.63
ZAR
|
+0.38%
|
|
-0.38%
|
+0.38%
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
14,969
|
6,423
|
10,454
|
10,877
|
6,688
|
6,559
|
-
|
-
|
Enterprise Value (EV)
1 |
19,495
|
13,509
|
17,031
|
18,336
|
14,715
|
14,160
|
12,378
|
10,390
|
P/E ratio
|
14.6
x
|
-2.99
x
|
10.8
x
|
6.27
x
|
16.2
x
|
5.59
x
|
4.56
x
|
3.71
x
|
Yield
|
4.11%
|
-
|
3.63%
|
6.59%
|
-
|
2.15%
|
9.13%
|
10.9%
|
Capitalization / Revenue
|
0.58
x
|
0.29
x
|
0.44
x
|
0.39
x
|
0.23
x
|
0.22
x
|
0.2
x
|
0.19
x
|
EV / Revenue
|
0.76
x
|
0.61
x
|
0.71
x
|
0.66
x
|
0.5
x
|
0.47
x
|
0.38
x
|
0.3
x
|
EV / EBITDA
|
5.25
x
|
4.99
x
|
4.98
x
|
4.22
x
|
3.81
x
|
3.51
x
|
2.77
x
|
2.09
x
|
EV / FCF
|
15.7
x
|
-8.58
x
|
10.2
x
|
16.9
x
|
39.9
x
|
7.5
x
|
5.32
x
|
3.71
x
|
FCF Yield
|
6.35%
|
-11.7%
|
9.79%
|
5.93%
|
2.51%
|
13.3%
|
18.8%
|
27%
|
Price to Book
|
1.18
x
|
0.67
x
|
1.03
x
|
0.94
x
|
0.59
x
|
0.49
x
|
0.41
x
|
0.34
x
|
Nbr of stocks (in thousands)
|
2,677,874
|
2,579,365
|
2,531,201
|
2,472,000
|
2,477,094
|
2,494,000
|
-
|
-
|
Reference price
2 |
5.590
|
2.490
|
4.130
|
4.400
|
2.700
|
2.630
|
2.630
|
2.630
|
Announcement Date
|
8/21/19
|
8/20/20
|
8/20/21
|
8/24/22
|
8/30/23
|
-
|
-
|
-
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
25,602
|
22,166
|
23,956
|
27,979
|
29,628
|
29,939
|
32,320
|
34,535
|
EBITDA
1 |
3,713
|
2,707
|
3,419
|
4,340
|
3,864
|
4,036
|
4,474
|
4,970
|
EBIT
1 |
2,723
|
1,347
|
2,102
|
2,936
|
2,367
|
2,546
|
2,908
|
3,314
|
Operating Margin
|
10.64%
|
6.08%
|
8.77%
|
10.49%
|
7.99%
|
8.51%
|
9%
|
9.6%
|
Earnings before Tax (EBT)
1 |
1,706
|
-2,595
|
1,696
|
2,347
|
796
|
1,727
|
2,086
|
2,558
|
Net income
1 |
1,033
|
-2,190
|
991
|
1,746
|
414
|
1,184
|
1,456
|
1,794
|
Net margin
|
4.03%
|
-9.88%
|
4.14%
|
6.24%
|
1.4%
|
3.96%
|
4.51%
|
5.19%
|
EPS
2 |
0.3820
|
-0.8320
|
0.3830
|
0.7020
|
0.1670
|
0.4703
|
0.5763
|
0.7093
|
Free Cash Flow
1 |
1,238
|
-1,574
|
1,668
|
1,087
|
369
|
1,889
|
2,326
|
2,802
|
FCF margin
|
4.84%
|
-7.1%
|
6.96%
|
3.89%
|
1.25%
|
6.31%
|
7.2%
|
8.11%
|
FCF Conversion (EBITDA)
|
33.34%
|
-
|
48.79%
|
25.05%
|
9.55%
|
46.8%
|
51.99%
|
56.37%
|
FCF Conversion (Net income)
|
119.85%
|
-
|
168.31%
|
62.26%
|
89.13%
|
159.52%
|
159.72%
|
156.2%
|
Dividend per Share
2 |
0.2300
|
-
|
0.1500
|
0.2900
|
-
|
0.0567
|
0.2400
|
0.2867
|
Announcement Date
|
8/21/19
|
8/20/20
|
8/20/21
|
8/24/22
|
8/30/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,526
|
7,086
|
6,577
|
7,459
|
8,027
|
7,600
|
5,819
|
3,830
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.219
x
|
2.618
x
|
1.924
x
|
1.719
x
|
2.077
x
|
1.883
x
|
1.301
x
|
0.7708
x
|
Free Cash Flow
1 |
1,238
|
-1,574
|
1,668
|
1,087
|
369
|
1,889
|
2,326
|
2,802
|
ROE (net income / shareholders' equity)
|
10.4%
|
4.66%
|
11.1%
|
17%
|
9.2%
|
8.85%
|
9.5%
|
9.65%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
4.75%
|
5.2%
|
5.45%
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
24,930
|
28,005
|
32,909
|
Book Value Per Share
2 |
4.740
|
3.720
|
4.010
|
4.660
|
4.610
|
5.410
|
6.370
|
7.660
|
Cash Flow per Share
|
0.8600
|
0.7900
|
1.360
|
1.780
|
1.540
|
-
|
-
|
-
|
Capex
1 |
1,231
|
2,048
|
1,817
|
2,212
|
2,237
|
2,161
|
1,389
|
1,380
|
Capex / Sales
|
4.81%
|
9.24%
|
7.58%
|
7.91%
|
7.55%
|
7.22%
|
4.3%
|
4%
|
Announcement Date
|
8/21/19
|
8/20/20
|
8/20/21
|
8/24/22
|
8/30/23
|
-
|
-
|
-
|
Last Close Price
2.63
ZAR Average target price
3.08
ZAR Spread / Average Target +17.11% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.38% | 354M | | +13.50% | 877B | | 0.00% | 239B | | +31.11% | 181B | | -4.78% | 130B | | +53.20% | 89.39B | | -8.35% | 72.05B | | -8.83% | 55.06B | | +41.65% | 37.34B | | -37.13% | 31.8B |
Consumer Goods Conglomerates
|