FAMOUS BRANDS LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 52.7 ZAR | -0.92% |
|
+2.25% | -9.03% |
| May. 20 | Transcript : Famous Brands Limited, 2024 Earnings Call, May 20, 2024 | |
| Mar. 14 | Famous Brands Limited Announces Appointment of Chairman-Elect and Board Changes | CI |
Valuation
| Fiscal Period: February | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 8,998 | 5,364 | 4,612 | 7,167 | 6,663 | 5,677 |
| Enterprise Value (EV) 1 | 10,678 | 7,961 | 5,976 | 8,284 | 7,906 | 6,848 |
| P/E ratio | -18.7 x | 14.8 x | -3.72 x | 22.6 x | 12.7 x | 12.4 x |
| Yield | 1.11% | 1.68% | - | 2.8% | 5.46% | - |
| Capitalization / Revenue | 1.25 x | 0.69 x | 0.98 x | 1.11 x | 0.9 x | 0.71 x |
| EV / Revenue | 1.49 x | 1.02 x | 1.28 x | 1.28 x | 1.06 x | 0.85 x |
| EV / EBITDA | 10.1 x | 6.48 x | 13.6 x | 11.1 x | 8.02 x | 6.63 x |
| EV / FCF | 25.7 x | 9.91 x | 23.9 x | 22.4 x | 18.2 x | 14.3 x |
| FCF Yield | 3.89% | 10.1% | 4.19% | 4.46% | 5.5% | 6.98% |
| Price to Book | 6.34 x | 3.2 x | 17.1 x | 11.9 x | 7.9 x | 5.96 x |
| Nbr of stocks (in thousands) | 99,977 | 100,084 | 100,202 | 100,202 | 100,202 | 100,202 |
| Reference price 2 | 90.00 | 53.60 | 46.03 | 71.53 | 66.50 | 56.66 |
| Announcement Date | 6/28/19 | 5/26/20 | 5/31/21 | 5/31/22 | 5/22/23 | 5/20/24 |
1ZAR in Million2ZAR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: February | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net sales 1 | 7,180 | 7,780 | 4,684 | 6,476 | 7,444 | 8,024 |
| EBITDA 1 | 1,061 | 1,229 | 440 | 744.6 | 985.9 | 1,033 |
| EBIT 1 | 849.7 | 912.4 | 294.7 | 638.2 | 887.2 | 824.8 |
| Operating Margin | 11.83% | 11.73% | 6.29% | 9.86% | 11.92% | 10.28% |
| Earnings before Tax (EBT) 1 | -288.1 | 646 | -69.57 | 514.1 | 769.2 | 683.5 |
| Net income 1 | -480.4 | 362.3 | -1,239 | 317.7 | 524.1 | 457.6 |
| Net margin | -6.69% | 4.66% | -26.45% | 4.9% | 7.04% | 5.7% |
| EPS 2 | -4.804 | 3.610 | -12.37 | 3.170 | 5.230 | 4.570 |
| Free Cash Flow 1 | 415.3 | 803.2 | 250.3 | 369.1 | 434.5 | 477.7 |
| FCF margin | 5.78% | 10.32% | 5.34% | 5.7% | 5.84% | 5.95% |
| FCF Conversion (EBITDA) | 39.13% | 65.33% | 56.9% | 49.56% | 44.07% | 46.24% |
| FCF Conversion (Net income) | - | 221.71% | - | 116.18% | 82.89% | 104.39% |
| Dividend per Share 2 | 1.000 | 0.9000 | - | 2.000 | 3.630 | - |
| Announcement Date | 6/28/19 | 5/26/20 | 5/31/21 | 5/31/22 | 5/22/23 | 5/20/24 |
1ZAR in Million2ZAR
Estimates
Balance Sheet Analysis
| Fiscal Period: February | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 1,680 | 2,597 | 1,363 | 1,116 | 1,242 | 1,170 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.583 x | 2.112 x | 3.099 x | 1.499 x | 1.26 x | 1.133 x |
| Free Cash Flow 1 | 415 | 803 | 250 | 369 | 434 | 478 |
| ROE (net income / shareholders' equity) | -26.7% | 25.7% | -9.57% | 64% | 65.5% | 47.1% |
| ROA (Net income/ Total Assets) | 9.77% | 10.2% | 4.02% | 13.4% | 17.3% | 14.8% |
| Assets 1 | -4,919 | 3,536 | -30,831 | 2,370 | 3,021 | 3,100 |
| Book Value Per Share 2 | 14.20 | 16.80 | 2.690 | 6.000 | 8.420 | 9.510 |
| Cash Flow per Share 2 | 4.530 | 4.850 | 4.430 | 3.330 | 3.100 | 3.530 |
| Capex 1 | 119 | 152 | 72.6 | 123 | 143 | 154 |
| Capex / Sales | 1.66% | 1.95% | 1.55% | 1.9% | 1.92% | 1.92% |
| Announcement Date | 6/28/19 | 5/26/20 | 5/31/21 | 5/31/22 | 5/22/23 | 5/20/24 |
1ZAR in Million2ZAR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -9.03% | 290M | |
| +37.76% | 11.25B | |
| +16.76% | 8.63B | |
| +49.40% | 2.87B | |
| +3.05% | 2.24B | |
| -16.91% | 2.11B | |
| +10.17% | 1.97B | |
| +12.35% | 1.78B | |
| -0.37% | 1.47B | |
| -13.86% | 939M |
- Stock Market
- Equities
- FBR Stock
- Financials Famous Brands Limited
