Stock BWN BALWIN PROPERTIES LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Balwin Properties Limited

Equities

BWN

ZAE000209532

Real Estate Development & Operations

End-of-day quote Johannesburg S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
1.8 ZAR +1.69% Intraday chart for Balwin Properties Limited +4.05% -17.05%
Mar. 27 Balwin Properties Limited Provides Consolidated Earnings Guidance for the Year Ended 29 February 2024 CI
Feb. 05 Balwin Properties Limited Announces the Resignation of Ulrich Gschnaidtner as Chief Projects Officer CI

Valuation

Fiscal Period: February 2018 2019 2020 2021 2022 2023
Capitalization 1 2,650 1,137 1,637 1,990 1,591 1,464
Enterprise Value (EV) 1 3,802 2,331 2,583 3,552 3,566 3,814
P/E ratio 5.42 x 2.53 x 4.02 x 5.97 x 4.01 x 3.36 x
Yield 5.5% 6% 3.34% 8.42% 6.76% 7.62%
Capitalization / Revenue 1.08 x 0.44 x 0.56 x 0.74 x 0.51 x 0.44 x
EV / Revenue 1.55 x 0.89 x 0.89 x 1.32 x 1.14 x 1.15 x
EV / EBITDA 5.58 x 3.63 x 4.43 x 7.45 x 6.9 x 6.23 x
EV / FCF -7.88 x 266 x 12.9 x -5.63 x -9.02 x -18.6 x
FCF Yield -12.7% 0.38% 7.74% -17.8% -11.1% -5.38%
Price to Book 1.15 x 0.43 x 0.55 x 0.62 x 0.41 x 0.38 x
Nbr of stocks (in thousands) 469,915 469,915 467,632 468,231 514,852 464,669
Reference price 2 5.640 2.420 3.500 4.250 3.090 3.150
Announcement Date 6/29/18 6/28/19 5/18/20 5/17/21 5/16/22 5/22/23
1ZAR in Million2ZAR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: February 2018 2019 2020 2021 2022 2023
Net sales 1 2,455 2,614 2,914 2,701 3,125 3,327
EBITDA 1 680.9 642 583.1 476.9 517.2 612.3
EBIT 1 670.8 629.3 571.6 460.6 500.9 592.8
Operating Margin 27.33% 24.08% 19.61% 17.05% 16.03% 17.82%
Earnings before Tax (EBT) 1 682.5 628.5 575.3 467.1 518.8 597.5
Net income 1 491.3 452.4 411.6 336.2 362.6 436.3
Net margin 20.02% 17.31% 14.12% 12.45% 11.6% 13.11%
EPS 2 1.041 0.9580 0.8717 0.7119 0.7701 0.9368
Free Cash Flow 1 -482.4 8.775 200 -631 -395.3 -205.4
FCF margin -19.65% 0.34% 6.86% -23.36% -12.65% -6.17%
FCF Conversion (EBITDA) - 1.37% 34.3% - - -
FCF Conversion (Net income) - 1.94% 48.59% - - -
Dividend per Share 2 0.3100 0.1451 0.1170 0.3580 0.2090 0.2400
Announcement Date 6/29/18 6/28/19 5/18/20 5/17/21 5/16/22 5/22/23
1ZAR in Million2ZAR
Estimates

Balance Sheet Analysis

Fiscal Period: February 2018 2019 2020 2021 2022 2023
Net Debt 1 1,152 1,194 947 1,562 1,975 2,350
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.691 x 1.86 x 1.624 x 3.275 x 3.82 x 3.839 x
Free Cash Flow 1 -482 8.78 200 -631 -395 -205
ROE (net income / shareholders' equity) 22.7% 18.2% 14.7% 10.9% 10.8% 11.9%
ROA (Net income/ Total Assets) 12.1% 9.8% 7.93% 5.75% 5.22% 5.33%
Assets 1 4,044 4,619 5,189 5,844 6,947 8,181
Book Value Per Share 2 4.920 5.680 6.310 6.820 7.480 8.240
Cash Flow per Share 2 0.2100 0.7000 1.020 0.7200 1.420 1.310
Capex 1 40.2 29.1 20.8 25.6 79.7 86.5
Capex / Sales 1.64% 1.11% 0.72% 0.95% 2.55% 2.6%
Announcement Date 6/29/18 6/28/19 5/18/20 5/17/21 5/16/22 5/22/23
1ZAR in Million2ZAR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Residential Real Estate Development

1st Jan change Capi.
BALWIN PROPERTIES LIMITED Stock Balwin Properties Limited
-17.05% 44.8M
VONOVIA SE Stock Vonovia SE
-4.77% 23.68B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-29.16% 11.19B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+8.63% 10.77B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-25.90% 7.53B
VINHOMES Stock Vinhomes
-5.56% 7.03B
VINGROUP Stock Vingroup
-0.34% 6.54B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
+0.76% 6.33B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+14.08% 3.64B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-5.23% 3.59B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. BWN Stock
  4. Financials Balwin Properties Limited