Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Johannesburg Stock Exchange  >  Shoprite Holdings Limited    SHPJ   ZAE000012084

SHOPRITE HOLDINGS LIMITED

(SHPJ)
  Report
End-of-day quote. End-of-day quote Johannesburg Stock Exchange - 02/18
111.74 ZAR   -2.27%
02/17SHOPRITE : Butchery training a ticket to ‘fulfillment and growth'
PU
02/06SHOPRITE : Creates Awareness On Breast Cancer
AQ
02/06SHOPRITE : bursary applications for 2020 now open
PU
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M ZAR Estimates in M ZAR
Fiscal Period June 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 141 000 145 306 150 395 159 807 170 629 181 432
EBITDA 10 013 10 541 9 516 9 264 10 023 10 820
Operating profit (EBIT) 8 127 8 011 6 876 6 508 6 970 7 540
Pre-Tax Profit (EBT) 7 615 7 334 6 339 5 834 6 499 7 241
Net income 5 428 5 201 4 260 3 817 4 305 4 742
P/E ratio 20,2x 23,5x 20,5x 15,7x 14,3x 13,1x
EPS ( ZAR ) 9,85 9,33 7,67 7,11 7,79 8,54
Dividend per Share ( ZAR ) 5,04 4,84 3,19 3,53 4,09 4,61
Yield 2,53% 2,21% 2,02% 3,16% 3,66% 4,13%
Reference price ( ZAR ) 199,380 219,030 157,660 111,740 111,740 111,740
Announcement Date 08/22/2017
05:30am
08/21/2018
06:05am
08/20/2019
07:00am
- - -
Finances - Leverage
Actuals in M ZAR Estimates in M ZAR
Fiscal Period June 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt - 1 907 8 123 5 734 4 180 3 206
Finance 4 493 - - - - -
Operating income (EBITDA) 10 013 10 541 9 516 9 264 10 023 10 820
Leverage
(Debt/EBITDA)
- 0,18x 0,85x 0,62x 0,42x 0,30x
Capital Expenditure 5 167 5 336 5 280 5 074 4 691 4 230
Free Cash Flow (FCF) -1 828 2 082 -291 -2 339 4 518 4 748
Book Value Per Share (BVPS) ( ZAR ) 49,2 49,5 47,2 52,8 56,8 61,6
Cash Flow per Share ( ZAR ) 5,91 13,3 8,99 15,1 14,8 14,4
Announcement Date 08/22/2017
05:30am
08/21/2018
06:05am
08/20/2019
07:00am
- - -
Balance Sheet Analysis
Assessed data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 61 948 M ZAR -
Entreprise Value (EV) 67 682 M ZAR 66 128 M ZAR
Valuation 2020e 2021e
P/E ratio (Price / EPS) 15,7x 14,3x
Capitalization / Revenue 0,39x 0,36x
EV / Revenue 0,42x 0,40x
EV / EBITDA 7,31x 6,75x
Yield (DPS / Price) 3,16% 3,66%
Price to book (Price / BVPS) 2,12x 1,97x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 4,07% 4,08%
Operating Leverage (Delta EBIT / Delta Sales) - 1,05x
Net Margin (Net Profit / Revenue) 2,39% 2,52%
ROA (Net Profit / Asset) 6,15% 7,06%
ROE (Net Profit / Equities) 14,5% 14,9%
Rate of Dividend 49,7% 52,5%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   3,18% 2,75%
Cash Flow / Sales 5,24% 4,82%
Capital Intensity (Assets / Sales) 0,39x 0,36x
Financial Leverage (Net Debt / EBITDA) 0,62x 0,42x
EPS & Dividend