End-of-day quote
Johannesburg S.E.
06:00:00 2024-07-03 pm EDT
|
5-day change
|
1st Jan Change
|
262
ZAR
|
+1.33%
|
|
+5.46%
|
+21.17%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
103,120
|
62,950
|
84,950
|
103,594
|
100,512
|
121,716
|
-
|
-
|
Enterprise Value (EV)
1 |
103,120
|
62,950
|
84,950
|
103,594
|
100,512
|
121,716
|
121,716
|
121,716
|
P/E ratio
|
8.7
x
|
18.3
x
|
7.71
x
|
7.46
x
|
6.91
x
|
7.53
x
|
6.94
x
|
6.42
x
|
Yield
|
6.6%
|
5.37%
|
6.8%
|
7.76%
|
8.75%
|
7.73%
|
8.42%
|
9.09%
|
Capitalization / Revenue
|
1.84
x
|
1.16
x
|
1.48
x
|
1.63
x
|
1.42
x
|
1.67
x
|
1.58
x
|
1.49
x
|
EV / Revenue
|
1.84
x
|
1.16
x
|
1.48
x
|
1.63
x
|
1.42
x
|
1.67
x
|
1.58
x
|
1.49
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.18
x
|
0.7
x
|
0.85
x
|
0.99
x
|
-
|
1.06
x
|
0.99
x
|
0.92
x
|
Nbr of stocks (in thousands)
|
481,195
|
486,175
|
485,372
|
487,317
|
464,837
|
464,566
|
-
|
-
|
Reference price
2 |
214.3
|
129.5
|
175.0
|
212.6
|
216.2
|
262.0
|
262.0
|
262.0
|
Announcement Date
|
3/3/20
|
3/17/21
|
3/9/22
|
3/6/23
|
3/5/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
56,164
|
54,221
|
57,527
|
63,578
|
70,628
|
72,819
|
76,807
|
81,605
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
22,889
|
21,301
|
22,815
|
26,001
|
31,440
|
30,200
|
31,422
|
33,075
|
Operating Margin
|
40.75%
|
39.29%
|
39.66%
|
40.9%
|
44.51%
|
41.47%
|
40.91%
|
40.53%
|
Earnings before Tax (EBT)
1 |
16,606
|
6,331
|
16,430
|
19,744
|
21,432
|
23,230
|
26,096
|
28,412
|
Net income
1 |
12,001
|
3,467
|
11,238
|
14,275
|
15,305
|
16,795
|
18,565
|
20,084
|
Net margin
|
21.37%
|
6.39%
|
19.54%
|
22.45%
|
21.67%
|
23.06%
|
24.17%
|
24.61%
|
EPS
2 |
24.62
|
7.090
|
22.71
|
28.51
|
31.28
|
34.80
|
37.77
|
40.84
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
14.15
|
6.950
|
11.91
|
16.49
|
18.93
|
20.26
|
22.06
|
23.81
|
Announcement Date
|
3/3/20
|
3/17/21
|
3/9/22
|
3/6/23
|
3/5/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
---|
Net sales
1 |
28,471
|
27,189
|
27,032
|
27,602
|
29,925
|
30,525
|
33,053
|
34,473
|
36,155
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
10,095
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
37.34%
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
2,749
|
3,582
|
7,727
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
1,301
|
-
|
5,239
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
4.79%
|
-
|
18.98%
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
2.670
|
-
|
10.65
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
6.950
|
4.330
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/3/20
|
8/26/20
|
3/17/21
|
8/11/21
|
3/9/22
|
8/10/22
|
3/6/23
|
8/8/23
|
3/5/24
|
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%
|
6.2%
|
12.5%
|
14%
|
15.1%
|
15.1%
|
15.9%
|
16.2%
|
ROA (Net income/ Total Assets)
|
1.13%
|
0.45%
|
0.98%
|
1.14%
|
1.21%
|
1.2%
|
1.3%
|
1.3%
|
Assets
1 |
1,062,035
|
770,444
|
1,146,735
|
1,252,193
|
1,264,876
|
1,399,574
|
1,428,115
|
1,544,959
|
Book Value Per Share
2 |
182.0
|
184.0
|
205.0
|
215.0
|
-
|
247.0
|
264.0
|
284.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/3/20
|
3/17/21
|
3/9/22
|
3/6/23
|
3/5/24
|
-
|
-
|
-
|
Average target price
272
ZAR Spread / Average Target +3.83% Consensus |
1st Jan change
|
Capi.
|
---|
| +21.17% | 6.67B | | +22.69% | 599B | | +21.47% | 320B | | +24.61% | 275B | | +23.24% | 211B | | +17.42% | 181B | | +29.19% | 179B | | -3.53% | 157B | | +8.78% | 161B | | +11.61% | 155B |
Other Banks
|