End-of-day quote
Johannesburg S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
172.8
ZAR
|
+0.19%
|
|
+3.15%
|
-16.95%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
269,088
|
202,206
|
222,440
|
276,597
|
345,043
|
286,392
|
-
|
-
|
Enterprise Value (EV)
1 |
269,088
|
202,206
|
222,440
|
276,597
|
345,043
|
286,392
|
286,392
|
286,392
|
P/E ratio
|
10.6
x
|
16.4
x
|
9
x
|
8.01
x
|
7.9
x
|
6.44
x
|
6.02
x
|
5.5
x
|
Yield
|
5.91%
|
1.89%
|
6.22%
|
7.19%
|
-
|
8.91%
|
9.7%
|
10.6%
|
Capitalization / Revenue
|
2.44
x
|
1.86
x
|
1.96
x
|
2.07
x
|
1.94
x
|
1.54
x
|
1.46
x
|
1.36
x
|
EV / Revenue
|
2.44
x
|
1.86
x
|
1.96
x
|
2.07
x
|
1.94
x
|
1.54
x
|
1.46
x
|
1.36
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.57
x
|
1.07
x
|
1.12
x
|
1.26
x
|
-
|
1.1
x
|
1.02
x
|
0.93
x
|
Nbr of stocks (in thousands)
|
1,598,671
|
1,591,174
|
1,588,743
|
1,648,470
|
1,658,062
|
1,657,074
|
-
|
-
|
Reference price
2 |
168.3
|
127.1
|
140.0
|
167.8
|
208.1
|
172.8
|
172.8
|
172.8
|
Announcement Date
|
3/5/20
|
3/11/21
|
3/11/22
|
3/8/23
|
3/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
110,461
|
108,581
|
113,556
|
133,354
|
177,616
|
186,180
|
196,453
|
210,131
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
48,126
|
44,346
|
50,295
|
60,080
|
65,442
|
81,722
|
84,561
|
87,493
|
Operating Margin
|
43.57%
|
40.84%
|
44.29%
|
45.05%
|
36.84%
|
43.89%
|
43.04%
|
41.64%
|
Earnings before Tax (EBT)
1 |
43,847
|
20,880
|
41,232
|
54,928
|
69,741
|
63,350
|
66,843
|
69,496
|
Net income
1 |
25,443
|
12,358
|
24,865
|
34,637
|
44,211
|
44,919
|
48,180
|
55,550
|
Net margin
|
23.03%
|
11.38%
|
21.9%
|
25.97%
|
24.89%
|
24.13%
|
24.52%
|
26.44%
|
EPS
2 |
15.85
|
7.750
|
15.55
|
20.96
|
26.35
|
26.86
|
28.70
|
31.44
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
9.940
|
2.400
|
8.710
|
12.07
|
-
|
15.40
|
16.76
|
18.32
|
Announcement Date
|
3/5/20
|
3/11/21
|
3/11/22
|
3/8/23
|
3/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
16.8%
|
8.59%
|
13.5%
|
16.6%
|
-
|
18.3%
|
18.2%
|
18.2%
|
ROA (Net income/ Total Assets)
|
1.99%
|
0.66%
|
0.95%
|
1.23%
|
-
|
1.46%
|
1.44%
|
1.42%
|
Assets
1 |
1,277,323
|
1,863,390
|
2,629,381
|
2,804,842
|
-
|
3,087,202
|
3,341,185
|
3,917,462
|
Book Value Per Share
2 |
107.0
|
119.0
|
125.0
|
134.0
|
-
|
157.0
|
170.0
|
185.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/5/20
|
3/11/21
|
3/11/22
|
3/8/23
|
3/14/24
|
-
|
-
|
-
|
Last Close Price
172.8
ZAR Average target price
217
ZAR Spread / Average Target +25.56% Consensus |
1st Jan change
|
Capi.
|
---|
| -16.95% | 15.01B | | +16.61% | 214B | | +2.39% | 74.34B | | +7.99% | 55.76B | | +13.25% | 46.9B | | +1.36% | 46.37B | | +19.29% | 45.3B | | +10.93% | 36.85B | | -16.21% | 35.14B | | -96.60% | 32.24B |
Commercial Banks
|