Log in
E-mail
Password
Show 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
  1. Homepage
  2. Equities
  3. South Africa
  4. Johannesburg Stock Exchange
  5. Shoprite Holdings Limited
  6. Financials
    SHP   ZAE000012084

SHOPRITE HOLDINGS LIMITED

(SHP)
  Report
End-of-day quote. End-of-day quote Johannesburg Stock Exchange - 12/03
203.89 ZAR   +0.64%
12/01SHOPRITE : opens MediRite Plus - a standalone health and wellness store
PU
11/30SHOPRITE : Bakery gets lifeline with Checkers order
PU
11/25SHOPRITE : Smaller-format Checkers Foods launched by popular demand
PU
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: July 2019 2020 2021 2022 2023 2024
Capitalization1 87 04659 40985 781111 767--
Entreprise Value (EV)1 95 16961 399112 053138 732138 733138 929
P/E ratio 20,5x17,7x18,3x20,9x19,2x18,1x
Yield 2,03%3,56%3,50%2,70%2,96%3,13%
Capitalization / Revenue 0,58x0,38x0,51x0,64x0,60x0,56x
EV / Revenue 0,63x0,39x0,67x0,79x0,74x0,70x
EV / EBITDA 10,0x4,80x7,42x8,49x7,96x7,59x
Price to Book 3,33x3,09x4,02x4,87x4,42x4,03x
Nbr of stocks (in thousands) 554 329552 643551 432548 174--
Reference price (ZAR) 157108156204204204
Announcement Date 08/20/201909/08/202009/07/2021---
1 ZAR in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: July 2019 2020 2021 2022 2023 2024
Net sales1 150 395156 855168 030175 519187 722198 985
EBITDA1 9 51612 78215 10016 34317 42118 315
Operating profit (EBIT)1 6 8767 7519 66410 41411 09411 913
Operating Margin 4,57%4,94%5,75%5,93%5,91%5,99%
Pre-Tax Profit (EBT)1 6 3395 2466 9577 9018 7369 215
Net income1 4 2603 3564 6985 3525 9186 341
Net margin 2,83%2,14%2,80%3,05%3,15%3,19%
EPS2 7,676,068,489,7510,611,3
Dividend per Share2 3,193,835,445,516,036,38
Announcement Date 08/20/201909/08/202009/07/2021---
1 ZAR in Million
2 ZAR
Income Statement Evolution (Quarterly data)
Fiscal Period: July 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2
Net sales1 81 15075 70583 43084 60087 19888 421
EBITDA ------
Operating profit (EBIT) ------
Operating Margin ------
Pre-Tax Profit (EBT) ------
Net income ------
Net margin ------
EPS --4,014,57--
Dividend per Share ------
Announcement Date 02/25/202009/08/202003/16/202109/07/2021--
1 ZAR in Million
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: July 2019 2020 2021 2022 2023 2024
Net Debt1 8 1231 99026 27226 96426 96627 162
Net Cash position1 ------
Leverage (Debt / EBITDA) 0,85x0,16x1,74x1,65x1,55x1,48x
Free Cash Flow1 -2917 7724 7653 7735 4555 818
ROE (Net Profit / Equities) 15,9%18,2%25,6%24,5%23,7%23,3%
Shareholders' equity1 26 82718 48418 34221 86024 95227 207
ROA (Net Profit / Asset) 6,72%4,49%6,60%6,00%--
Assets1 63 41974 66271 14389 193--
Book Value Per Share2 47,234,838,741,946,150,6
Cash Flow per Share2 8,9919,814,414,114,114,9
Capex1 5 2803 2173 2184 8894 8954 882
Capex / Sales 3,51%2,05%1,92%2,79%2,61%2,45%
Announcement Date 08/20/201909/08/202009/07/2021---
1 ZAR in Million
2 ZAR
Key data
Capitalization (ZAR) 111 767 175 451
Capitalization (USD) 6 949 960 231
Net sales (ZAR) 168 030 000 000
Net sales (USD) 10 425 253 320
Number of employees 140 000
Sales / Employee (ZAR) 1 200 214
Sales / Employee (USD) 74 466
Free-Float 84,3%
Free-Float capitalization (ZAR) 94 237 232 916
Free-Float capitalization (USD) 5 859 904 918
Avg. Exchange 20 sessions (ZAR) 289 925 259
Avg. Exchange 20 sessions (USD) 17 988 123
Average Daily Capital Traded 0,26%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA