Log in
Log in
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     
Sign up
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     
  1. Homepage
  2. Equities
  3. South Africa
  4. Johannesburg Stock Exchange
  5. Shoprite Holdings Ltd
  6. Financials
    SHP   ZAE000012084

SHOPRITE HOLDINGS LTD

(SHP)
  Report
End-of-day quote Johannesburg Stock Exchange  -  2022-10-02
215.60 ZAR   -0.64%
09/30Shoprite : opens a store a day during September, creating 521 new jobs
PU
09/28SHOPRITE HOLDINGS LIMITED : Ex-dividend day for final dividend
FA
09/27Shoprite : CDP - Forests Response 2022
PU
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisionsFunds 
Valuation
Fiscal Period: July 2020 2021 2022 2023 2024 2025
Capitalization1 59 40985 781106 892116 966--
Enterprise Value (EV)1 61 399112 053138 060150 579152 615153 982
P/E ratio 17,7x18,3x18,9x17,3x15,6x14,2x
Yield 3,56%3,50%3,06%3,27%3,67%4,03%
Capitalization / Revenue 0,38x0,51x0,58x0,57x0,53x0,49x
EV / Revenue 0,39x0,67x0,75x0,74x0,69x0,65x
EV / EBITDA 4,80x7,42x8,31x8,03x7,43x6,90x
Price to Book 3,09x4,02x4,17x4,13x3,73x3,38x
Nbr of stocks (in thousands) 552 643551 432545 117542 513--
Reference price (ZAR) 108156196216216216
Announcement Date 09/08/202009/07/202109/06/2022---
1 ZAR in Million
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: July 2020 2021 2022 2023 2024 2025
Net sales1 156 855168 030184 078204 165221 187237 624
EBITDA1 12 78215 10016 62318 75120 53722 314
Operating profit (EBIT)1 7 7519 66411 03012 66013 74114 900
Operating Margin 4,94%5,75%5,99%6,20%6,21%6,27%
Pre-Tax Profit (EBT)1 5 2466 9578 2869 71310 60811 317
Net income1 3 3564 6985 7016 4707 1557 650
Net margin 2,14%2,80%3,10%3,17%3,23%3,22%
EPS2 6,068,4810,412,513,815,2
Dividend per Share2 3,835,446,007,067,918,70
Announcement Date 09/08/202009/07/202109/06/2022---
1 ZAR in Million
2 ZAR
Previous periodNext period
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period: July 2019 S1 2019 S2 2020 S1 2020 S2 2021 S1 2021 S2
Net sales1 75 83774 55881 15075 70583 43084 600
EBITDA ------
Operating profit (EBIT) ------
Operating Margin ------
Pre-Tax Profit (EBT) ------
Net income ------
Net margin ------
EPS2 4,07---4,014,57
Dividend per Share ------
Announcement Date 02/26/201908/20/201902/25/202009/08/202003/16/202109/07/2021
1 ZAR in Million
2 ZAR
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: July 2020 2021 2022 2023 2024 2025
Net Debt1 1 99026 27231 16833 61335 64937 016
Net Cash position1 ------
Leverage (Debt / EBITDA) 0,16x1,74x1,87x1,79x1,74x1,66x
Free Cash Flow1 7 7724 7651 3053 7074 2905 527
ROE (Net Profit / Equities) 18,2%25,6%24,7%25,1%25,4%25,4%
Shareholders' equity1 18 48418 34223 09025 73928 19030 106
ROA (Net Profit / Asset) 4,49%6,60%6,82%6,78%6,98%7,08%
Assets1 74 66271 14383 57295 494102 506108 050
Book Value Per Share2 34,838,747,052,257,763,9
Cash Flow per Share2 19,814,412,215,616,818,1
Capex1 3 2173 2185 3816 2565 9486 024
Capex / Sales 2,05%1,92%2,92%3,06%2,69%2,54%
Announcement Date 09/08/202009/07/202109/06/2022---
1 ZAR in Million
2 ZAR
Previous periodNext period
Estimates
Key data
Capitalization (ZAR) 116 965 812 933
Capitalization (USD) 6 551 605 497
Net sales (ZAR) 184 078 000 000
Net sales (USD) 10 310 760 096
Number of employees 140 000
Sales / Employee (ZAR) 1 314 843
Sales / Employee (USD) 73 648
Free-Float 85,4%
Free-Float capitalization (ZAR) 99 880 462 930
Free-Float capitalization (USD) 5 594 603 872
Avg. Exchange 20 sessions (ZAR) 447 110 849
Avg. Exchange 20 sessions (USD) 25 044 018
Average Daily Capital Traded 0,38%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA