End-of-day quote
Johannesburg S.E.
06:00:00 2024-07-04 pm EDT
|
5-day change
|
1st Jan Change
|
158.1
ZAR
|
-0.61%
|
|
-0.20%
|
-3.40%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
124,099
|
99,319
|
126,613
|
161,047
|
143,441
|
131,107
|
-
|
-
|
Enterprise Value (EV)
1 |
124,099
|
99,319
|
126,613
|
161,047
|
143,441
|
131,107
|
131,107
|
131,107
|
P/E ratio
|
7.89
x
|
12.7
x
|
7.14
x
|
7.94
x
|
-
|
5.95
x
|
5.27
x
|
4.84
x
|
Yield
|
7.54%
|
-
|
5.15%
|
6.7%
|
-
|
9.2%
|
10.4%
|
11.3%
|
Capitalization / Revenue
|
1.55
x
|
1.22
x
|
1.47
x
|
1.63
x
|
1.37
x
|
1.18
x
|
1.11
x
|
1.05
x
|
EV / Revenue
|
1.55
x
|
1.22
x
|
1.47
x
|
1.63
x
|
1.37
x
|
1.18
x
|
1.11
x
|
1.05
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.18
x
|
0.91
x
|
0.98
x
|
1.19
x
|
-
|
0.86
x
|
0.8
x
|
0.74
x
|
Nbr of stocks (in thousands)
|
831,205
|
828,628
|
829,979
|
830,567
|
876,192
|
829,055
|
-
|
-
|
Reference price
2 |
149.3
|
119.9
|
152.6
|
193.9
|
163.7
|
158.1
|
158.1
|
158.1
|
Announcement Date
|
3/11/20
|
3/15/21
|
3/14/22
|
3/12/23
|
3/10/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
79,961
|
81,382
|
85,906
|
98,874
|
104,530
|
111,130
|
117,644
|
124,803
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
31,711
|
33,568
|
38,461
|
47,967
|
-
|
49,197
|
50,670
|
52,829
|
Operating Margin
|
39.66%
|
41.25%
|
44.77%
|
48.51%
|
-
|
44.27%
|
43.07%
|
42.33%
|
Earnings before Tax (EBT)
1 |
24,116
|
12,963
|
26,724
|
30,802
|
-
|
32,312
|
36,444
|
38,694
|
Net income
1 |
16,003
|
7,912
|
17,763
|
20,555
|
-
|
22,423
|
25,756
|
27,900
|
Net margin
|
20.01%
|
9.72%
|
20.68%
|
20.79%
|
-
|
20.18%
|
21.89%
|
22.36%
|
EPS
2 |
18.92
|
9.402
|
21.36
|
24.43
|
-
|
26.57
|
30.03
|
32.65
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
11.25
|
-
|
7.850
|
13.00
|
-
|
14.55
|
16.44
|
17.83
|
Announcement Date
|
3/11/20
|
3/15/21
|
3/14/22
|
3/12/23
|
3/10/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
---|
Net sales
1 |
40,890
|
40,078
|
41,304
|
41,210
|
44,676
|
46,945
|
51,929
|
52,307
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
17,422
|
16,146
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
43.47%
|
39.09%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
10,210
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
1,443
|
-
|
8,607
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
3.6%
|
-
|
20.89%
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
3.100
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/11/20
|
8/24/20
|
3/15/21
|
8/16/21
|
3/14/22
|
8/17/22
|
3/12/23
|
8/14/23
|
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)
|
15.8%
|
7.2%
|
14.5%
|
15.6%
|
-
|
14.8%
|
15.3%
|
15.7%
|
ROA (Net income/ Total Assets)
|
1.2%
|
0.52%
|
1.12%
|
1.18%
|
-
|
1.17%
|
1.19%
|
1.19%
|
Assets
1 |
1,333,583
|
1,521,538
|
1,585,982
|
1,741,949
|
-
|
1,919,805
|
2,167,996
|
2,344,513
|
Book Value Per Share
2 |
126.0
|
131.0
|
156.0
|
163.0
|
-
|
183.0
|
198.0
|
215.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/11/20
|
3/15/21
|
3/14/22
|
3/12/23
|
3/10/24
|
-
|
-
|
-
|
Last Close Price
158.1
ZAR Average target price
190.6
ZAR Spread / Average Target +20.51% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.40% | 7.19B | | -7.98% | 84.91B | | +4.77% | 23.68B | | +30.12% | 16.75B | | +36.45% | 8.38B | | +48.42% | 5.24B | | +4.68% | 4.71B | | -14.25% | 3.21B | | +0.37% | 2.77B | | -18.62% | 2.64B |
Retail & Mortgage Banks
|