End-of-day quote
Johannesburg S.E.
06:00:00 2024-06-06 pm EDT
|
5-day change
|
1st Jan Change
|
21.27
ZAR
|
-1.35%
|
|
-9.91%
|
-14.58%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
95,827
|
175,414
|
137,893
|
126,574
|
70,481
|
60,206
|
-
|
-
|
Enterprise Value (EV)
1 |
113,945
|
173,884
|
128,180
|
123,545
|
85,931
|
86,483
|
85,289
|
85,201
|
P/E ratio
|
1,795
x
|
5.69
x
|
4.35
x
|
6.88
x
|
-1.87
x
|
14.8
x
|
5.39
x
|
6.41
x
|
Yield
|
-
|
6.18%
|
9.76%
|
5.81%
|
2.13%
|
2.73%
|
5.33%
|
5.82%
|
Capitalization / Revenue
|
1.31
x
|
1.38
x
|
0.8
x
|
0.92
x
|
0.62
x
|
0.54
x
|
0.5
x
|
0.48
x
|
EV / Revenue
|
1.56
x
|
1.36
x
|
0.74
x
|
0.89
x
|
0.76
x
|
0.77
x
|
0.7
x
|
0.69
x
|
EV / EBITDA
|
7.62
x
|
3.56
x
|
1.87
x
|
3.01
x
|
4.18
x
|
4.12
x
|
2.94
x
|
3.08
x
|
EV / FCF
|
64.8
x
|
9.92
x
|
6.57
x
|
13
x
|
-8.09
x
|
-10.7
x
|
16.8
x
|
23.6
x
|
FCF Yield
|
1.54%
|
10.1%
|
15.2%
|
7.7%
|
-12.4%
|
-9.34%
|
5.96%
|
4.25%
|
Price to Book
|
3.23
x
|
2.56
x
|
1.73
x
|
1.44
x
|
1.45
x
|
0.83
x
|
0.74
x
|
0.93
x
|
Nbr of stocks (in thousands)
|
2,670,029
|
2,923,571
|
2,808,406
|
2,830,370
|
2,830,567
|
2,830,567
|
-
|
-
|
Reference price
2 |
35.89
|
60.00
|
49.10
|
44.72
|
24.90
|
21.27
|
21.27
|
21.27
|
Announcement Date
|
2/19/20
|
2/18/21
|
3/3/22
|
2/28/23
|
3/5/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
72,925
|
127,392
|
172,194
|
138,288
|
113,684
|
111,937
|
121,591
|
124,161
|
EBITDA
1 |
14,956
|
48,872
|
68,606
|
41,111
|
20,556
|
20,980
|
28,979
|
27,685
|
EBIT
1 |
7,742
|
41,280
|
59,930
|
33,806
|
10,431
|
12,443
|
18,861
|
17,506
|
Operating Margin
|
10.62%
|
32.4%
|
34.8%
|
24.45%
|
9.18%
|
11.12%
|
15.51%
|
14.1%
|
Earnings before Tax (EBT)
1 |
-1,300
|
35,480
|
47,557
|
27,904
|
-39,846
|
5,890
|
13,584
|
11,371
|
Net income
1 |
62.1
|
29,312
|
33,054
|
18,396
|
-37,772
|
3,317
|
12,547
|
6,327
|
Net margin
|
0.09%
|
23.01%
|
19.2%
|
13.3%
|
-33.23%
|
2.96%
|
10.32%
|
5.1%
|
EPS
2 |
0.0200
|
10.55
|
11.29
|
6.500
|
-13.34
|
1.436
|
3.946
|
3.316
|
Free Cash Flow
1 |
1,758
|
17,534
|
19,516
|
9,509
|
-10,627
|
-8,081
|
5,081
|
3,618
|
FCF margin
|
2.41%
|
13.76%
|
11.33%
|
6.88%
|
-9.35%
|
-7.22%
|
4.18%
|
2.91%
|
FCF Conversion (EBITDA)
|
11.76%
|
35.88%
|
28.45%
|
23.13%
|
-
|
-
|
17.53%
|
13.07%
|
FCF Conversion (Net income)
|
2,831.08%
|
59.82%
|
59.04%
|
51.69%
|
-
|
-
|
40.5%
|
57.18%
|
Dividend per Share
2 |
-
|
3.710
|
4.790
|
2.600
|
0.5300
|
0.5804
|
1.134
|
1.238
|
Announcement Date
|
2/19/20
|
2/18/21
|
3/3/22
|
2/28/23
|
3/5/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2022 S1
|
2022 S2
|
2023 S1
|
2024 S1
|
---|
Net sales
1 |
-
|
-
|
70,379
|
67,909
|
60,568
|
46,375
|
EBITDA
1 |
16,514
|
-
|
22,561
|
18,550
|
14,147
|
6,197
|
EBIT
|
12,645
|
-
|
18,567
|
-
|
9,373
|
-
|
Operating Margin
|
-
|
-
|
26.38%
|
-
|
15.48%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
24,836
|
12,016
|
-
|
7,423
|
-
|
Net margin
|
-
|
-
|
17.07%
|
-
|
12.26%
|
-
|
EPS
|
3.340
|
8.340
|
4.230
|
-
|
2.620
|
-
|
Dividend per Share
|
-
|
-
|
1.380
|
-
|
0.5300
|
-
|
Announcement Date
|
8/27/20
|
8/26/21
|
8/25/22
|
2/28/23
|
8/29/23
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
18,117
|
-
|
-
|
-
|
15,450
|
26,277
|
25,082
|
24,995
|
Net Cash position
1 |
-
|
1,530
|
9,713
|
3,029
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.211
x
|
-
|
-
|
-
|
0.7516
x
|
1.252
x
|
0.8655
x
|
0.9028
x
|
Free Cash Flow
1 |
1,758
|
17,534
|
19,516
|
9,509
|
-10,627
|
-8,081
|
5,081
|
3,618
|
ROE (net income / shareholders' equity)
|
8.83%
|
59.7%
|
52.4%
|
25.1%
|
-55.2%
|
9.47%
|
16.9%
|
13.7%
|
ROA (Net income/ Total Assets)
|
2.54%
|
24.9%
|
27.1%
|
13.2%
|
-24.4%
|
2.41%
|
10.6%
|
-
|
Assets
1 |
2,447
|
117,588
|
122,029
|
139,856
|
154,786
|
137,474
|
117,909
|
-
|
Book Value Per Share
2 |
11.10
|
23.40
|
28.50
|
31.10
|
17.20
|
25.70
|
28.80
|
22.80
|
Cash Flow per Share
2 |
5.170
|
13.20
|
10.20
|
5.350
|
1.890
|
6.320
|
7.740
|
-
|
Capex
1 |
7,706
|
9,616
|
12,740
|
15,899
|
22,411
|
22,017
|
16,390
|
14,333
|
Capex / Sales
|
10.57%
|
7.55%
|
7.4%
|
11.5%
|
19.71%
|
19.67%
|
13.48%
|
11.54%
|
Announcement Date
|
2/19/20
|
2/18/21
|
3/3/22
|
2/28/23
|
3/5/24
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
21.27
ZAR Average target price
26.87
ZAR Spread / Average Target +26.35% Consensus |
1st Jan change
|
Capi.
|
---|
| -14.58% | 3.19B | | -3.86% | 4.18B | | +1.81% | 1.53B | | +26.12% | 1.17B | | +82.85% | 881M | | +15.83% | 802M | | +34.14% | 670M | | -38.77% | 456M | | -.--% | 155M | | +85.37% | 138M |
Other Precious Metals & Minerals
|