End-of-day quote
Johannesburg S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
86.35
ZAR
|
+2.90%
|
|
+5.19%
|
-25.24%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
148,317
|
108,262
|
307,757
|
229,864
|
208,640
|
155,989
|
-
|
-
|
Enterprise Value (EV)
1 |
267,185
|
212,839
|
397,085
|
325,848
|
318,552
|
290,573
|
281,342
|
302,459
|
P/E ratio
|
16.8
x
|
6.43
x
|
22.9
x
|
12.2
x
|
51.8
x
|
14.3
x
|
8.53
x
|
7.68
x
|
Yield
|
6.67%
|
-
|
1.76%
|
2.59%
|
2.86%
|
3.82%
|
3.99%
|
4.3%
|
Capitalization / Revenue
|
0.98
x
|
0.6
x
|
1.69
x
|
1.11
x
|
0.94
x
|
0.79
x
|
0.7
x
|
0.63
x
|
EV / Revenue
|
1.76
x
|
1.19
x
|
2.19
x
|
1.57
x
|
1.44
x
|
1.48
x
|
1.26
x
|
1.23
x
|
EV / EBITDA
|
4.17
x
|
2.62
x
|
5.21
x
|
3.61
x
|
3.59
x
|
3.95
x
|
3.14
x
|
3.08
x
|
EV / FCF
|
20.8
x
|
6.08
x
|
9.26
x
|
8.87
x
|
10
x
|
17.9
x
|
13.4
x
|
9.73
x
|
FCF Yield
|
4.82%
|
16.4%
|
10.8%
|
11.3%
|
10%
|
5.59%
|
7.46%
|
10.3%
|
Price to Book
|
1.72
x
|
1.02
x
|
2.84
x
|
2.02
x
|
1.52
x
|
1.07
x
|
1.05
x
|
0.89
x
|
Nbr of stocks (in thousands)
|
1,798,005
|
1,798,675
|
1,802,808
|
1,805,685
|
1,806,405
|
1,806,475
|
-
|
-
|
Reference price
2 |
82.49
|
60.19
|
170.7
|
127.3
|
115.5
|
86.35
|
86.35
|
86.35
|
Announcement Date
|
3/11/20
|
3/10/21
|
3/9/22
|
3/12/23
|
3/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
151,460
|
179,361
|
181,646
|
207,003
|
221,056
|
196,293
|
222,642
|
246,184
|
EBITDA
1 |
64,092
|
81,311
|
76,158
|
90,348
|
88,780
|
73,633
|
89,469
|
98,163
|
EBIT
1 |
31,292
|
46,105
|
40,935
|
56,081
|
46,512
|
35,083
|
50,344
|
55,413
|
Operating Margin
|
20.66%
|
25.71%
|
22.54%
|
27.09%
|
21.04%
|
17.87%
|
22.61%
|
22.51%
|
Earnings before Tax (EBT)
1 |
17,600
|
29,086
|
28,816
|
41,497
|
11,768
|
14,851
|
37,665
|
40,045
|
Net income
1 |
8,963
|
17,022
|
13,750
|
19,337
|
4,092
|
12,371
|
21,304
|
20,708
|
Net margin
|
5.92%
|
9.49%
|
7.57%
|
9.34%
|
1.85%
|
6.3%
|
9.57%
|
8.41%
|
EPS
2 |
4.910
|
9.360
|
7.440
|
10.44
|
2.230
|
6.044
|
10.12
|
11.24
|
Free Cash Flow
1 |
12,873
|
35,011
|
42,873
|
36,723
|
31,871
|
16,254
|
20,975
|
31,086
|
FCF margin
|
8.5%
|
19.52%
|
23.6%
|
17.74%
|
14.42%
|
8.28%
|
9.42%
|
12.63%
|
FCF Conversion (EBITDA)
|
20.09%
|
43.06%
|
56.29%
|
40.65%
|
35.9%
|
22.07%
|
23.44%
|
31.67%
|
FCF Conversion (Net income)
|
143.62%
|
205.68%
|
311.8%
|
189.91%
|
778.86%
|
131.38%
|
98.45%
|
150.12%
|
Dividend per Share
2 |
5.500
|
-
|
3.000
|
3.300
|
3.300
|
3.300
|
3.449
|
3.712
|
Announcement Date
|
3/11/20
|
3/10/21
|
3/9/22
|
3/12/23
|
3/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
---|
Net sales
1 |
78,955
|
84,076
|
95,285
|
86,673
|
94,973
|
97,491
|
109,512
|
EBITDA
|
-
|
-
|
-
|
38,837
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
21,881
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
25.25%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
10,238
|
-
|
-
|
-
|
Net income
|
-
|
12,117
|
-
|
2,673
|
-
|
-
|
-
|
Net margin
|
-
|
14.41%
|
-
|
3.08%
|
-
|
-
|
-
|
EPS
2 |
2.480
|
6.710
|
2.650
|
1.460
|
5.980
|
4.330
|
6.110
|
Dividend per Share
|
3.550
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/11/20
|
8/6/20
|
3/10/21
|
8/12/21
|
3/9/22
|
8/11/22
|
3/12/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
118,868
|
104,577
|
89,328
|
95,984
|
109,912
|
134,584
|
125,353
|
146,470
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.855
x
|
1.286
x
|
1.173
x
|
1.062
x
|
1.238
x
|
1.828
x
|
1.401
x
|
1.492
x
|
Free Cash Flow
1 |
12,873
|
35,011
|
42,873
|
36,723
|
31,871
|
16,254
|
20,975
|
31,086
|
ROE (net income / shareholders' equity)
|
9.97%
|
14.4%
|
16.6%
|
23.4%
|
24.4%
|
6.58%
|
12.3%
|
15.1%
|
ROA (Net income/ Total Assets)
|
3.01%
|
4.14%
|
4.98%
|
5.1%
|
1.39%
|
2.4%
|
3.67%
|
4.72%
|
Assets
1 |
297,921
|
411,402
|
276,354
|
378,837
|
294,879
|
515,686
|
580,807
|
438,813
|
Book Value Per Share
2 |
47.90
|
59.00
|
60.10
|
63.00
|
75.70
|
80.80
|
82.00
|
97.40
|
Cash Flow per Share
2 |
19.90
|
32.20
|
36.40
|
36.80
|
34.90
|
27.70
|
34.70
|
40.80
|
Capex
1 |
23,416
|
23,502
|
24,413
|
31,398
|
32,187
|
40,561
|
45,656
|
45,147
|
Capex / Sales
|
15.46%
|
13.1%
|
13.44%
|
15.17%
|
14.56%
|
20.66%
|
20.51%
|
18.34%
|
Announcement Date
|
3/11/20
|
3/10/21
|
3/9/22
|
3/12/23
|
3/22/24
|
-
|
-
|
-
|
Last Close Price
86.35
ZAR Average target price
109.2
ZAR Spread / Average Target +26.52% Consensus |
1st Jan change
|
Capi.
|
---|
| -25.24% | 8.29B | | +28.33% | 94.52B | | +6.76% | 56.67B | | -11.97% | 23.64B | | -16.38% | 20.55B | | -12.50% | 11.16B | | +5.61% | 10.64B | | +2.45% | 10.28B | | +0.88% | 8.9B | | +20.93% | 6.61B |
Wireless Telecom
|