Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

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

SHOPRITE HOLDINGS LTD

(SHPJ)
  Report  
End-of-day quote. End-of-day quote Johannesburg Stock Exchange - 06/18
171.87 ZAR   +3.61%
06/18Rand rallies as Ramaphosa set to give more support for Eskom
RE
06/07SHOPRITE : Lee6 tied for lead at ShopRite LPGA Classic
AQ
05/05SHOPRITE : Little Shop, Little Garden and now...Little Checkers
PU
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M ZAR Estimates in M ZAR
Fiscal Period June 201620172018201920202021
Sales130 028141 000145 306149 377160 937173 602
EBITDA9 25210 07210 2419 63910 76211 807
Operating profit (EBIT)7 2277 8967 7116 9617 7858 597
Pre-Tax Profit (EBT)6 8457 6157 3347 1917 8568 863
Net income4 8415 4285 2014 7875 5026 213
P/E ratio18,520,223,520,217,815,8
EPS (cts ZAR )9019859338329411 060
Dividend per Share (cts ZAR )452504484428482522
Yield2,71%2,53%2,21%2,55%2,87%3,11%
Reference price (cts ZAR )167001993821903167911679116791
Announcement Date08/23/2016
06:40am
08/22/2017
09:10am
08/21/2018
06:00am
---
Finances - Leverage
Actuals in M ZAR Estimates in M ZAR
Fiscal Period June 201620172018201920202021
Debt--1 9075 4365 0805 928
Finance1 6604 493----
Operating income (EBITDA)9 25210 07210 2419 63910 76211 807
Leverage
(Debt/EBITDA)
--0,19x0,56x0,47x0,50x
Capital Expenditure4 7336 9855 3364 9055 0064 870
Book Value Per Share (BVPS)3 725 cts ZAR4 255 cts ZAR4 937 cts ZAR5 210 cts ZAR5 667 cts ZAR6 207 cts ZAR
Cash Flow per Share1 202 cts ZAR1 478 cts ZAR1 331 cts ZAR1 198 cts ZAR1 298 cts ZAR1 505 cts ZAR
Announcement Date08/23/2016
06:40am
08/22/2017
09:10am
08/21/2018
06:00am
---
Balance Sheet Analysis
Assessed data source :
© 2019 Thomson Reuters
Financial Ratios

Size 2019e 2020e
Capitalization 99 292 M ZAR -
Entreprise Value (EV) 104 727 M ZAR 104 371 M ZAR
Valuation 2019e 2020e
P/E ratio (Price / EPS) 20,2x 17,8x
Capitalization / Revenue 0,66x 0,62x
EV / Revenue 0,70x 0,65x
EV / EBITDA 10,9x 9,70x
Yield (DPS / Price) 2,55% 2,87%
Price to book (Price / BVPS) 3,22x 2,96x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 4,66% 4,84%
operating Leverage (Delta EBIT / Delta Sales) - 1,53x
Net Margin (Net Profit / Revenue) 3,20% 3,42%
ROA (Net Profit / Asset) 9,44% 10,1%
ROE (Net Profit / Equities) 16,2% 17,3%
Rate of Dividend 51,4% 51,2%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   3,28% 3,11%
Cash Flow / Sales 4,44% 4,47%
Capital Intensity (Assets / Sales) 0,34x 0,34x
Financial Leverage (Net Debt / EBITDA) 0,56x 0,47x
EPS & Dividend