|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 313.72 ZAR | -0.02% |
|
+1.38% | +8.03% |
| Feb. 06 | Chariot JV Secures 10-Year Power Purchase Deal with Sibanye-Stillwater | MT |
| Feb. 04 | Standard Bank Raises Stake in Investec to 5.95% | MT |
Projected Income Statement: Standard Bank Group Limited
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 108,581 | 113,556 | 133,354 | 177,616 | 181,729 | 179,665 | 198,034 | 212,850 |
| Change | - | 4.58% | 17.43% | 33.19% | 2.32% | -1.14% | 10.22% | 7.48% |
| EBITDA | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| EBIT 1 | 44,346 | 50,295 | 60,080 | 65,442 | 82,343 | 86,741 | 92,178 | 102,350 |
| Change | - | 13.41% | 19.46% | 8.92% | 25.83% | 5.34% | 6.27% | 11.03% |
| Interest Paid | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | 20,880 | 41,232 | 54,928 | 69,741 | 71,916 | 72,016 | 78,085 | 85,399 |
| Change | - | 97.47% | 33.22% | 26.97% | 3.12% | 0.14% | 8.43% | 9.37% |
| Net income 1 | 12,358 | 24,865 | 34,637 | 44,211 | 43,727 | 48,773 | 52,989 | 57,653 |
| Change | - | 101.21% | 39.3% | 27.64% | -1.09% | 11.54% | 8.64% | 8.8% |
| Announcement Date | 3/11/21 | 3/11/22 | 3/8/23 | 3/14/24 | 3/13/25 | - | - | - |
1ZAR in Million
Estimates
Forecast Balance Sheet: Standard Bank Group Limited
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Announcement Date | 3/11/21 | 3/11/22 | 3/8/23 | 3/14/24 | 3/13/25 | - | - | - |
Estimates
Cash Flow Forecast: Standard Bank Group Limited
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| CAPEX 1 | 7,424 | 5,008 | 2,981 | 3,695 | 5,522 | 3,851 |
| Change | - | -32.54% | -40.48% | 23.95% | 49.45% | -30.26% |
| Free Cash Flow (FCF) 1 | - | - | - | - | - | - |
| Change | - | - | - | - | - | - |
| Announcement Date | 4/23/20 | 3/11/21 | 3/11/22 | 3/1/23 | 3/13/24 | 3/13/25 |
1ZAR in Million
Estimates
Forecast Financial Ratios: Standard Bank Group Limited
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|---|
Profitability | |||||||||
| EBITDA Margin (%) | - | - | - | - | - | - | - | - | - |
| EBIT Margin (%) | - | 40.84% | 44.29% | 45.05% | 36.84% | 45.31% | 48.28% | 46.55% | 48.09% |
| EBT Margin (%) | - | 19.23% | 36.31% | 41.19% | 39.27% | 39.57% | 40.08% | 39.43% | 40.12% |
| Net margin (%) | - | 11.38% | 21.9% | 25.97% | 24.89% | 24.06% | 27.15% | 26.76% | 27.09% |
| FCF margin (%) | - | - | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - | - | - |
Profitability | |||||||||
| ROA | - | 0.66% | 0.95% | 1.23% | 1.49% | 1.38% | 1.6% | 1.65% | 1.7% |
| ROE | - | 8.59% | 13.5% | 16.57% | 19.5% | 18.5% | 18.73% | 18.99% | 19.25% |
Financial Health | |||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - | - |
Capital Intensity | |||||||||
| CAPEX / Current Assets (%) | - | - | - | - | - | - | - | - | - |
| CAPEX / EBITDA (%) | - | - | - | - | - | - | - | - | - |
| CAPEX / FCF (%) | - | - | - | - | - | - | - | - | - |
Items per share | |||||||||
| Cash flow per share 1 | - | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | 2.4 | 8.71 | 12.07 | 14.23 | 15.07 | 16.66 | 18.39 | 20.25 |
| Change | - | - | 262.92% | 38.58% | 17.9% | 5.9% | 10.58% | 10.34% | 10.15% |
| Book Value Per Share 1 | - | 118.6 | 125 | 133.6 | 142.7 | 152.8 | 165.4 | 181.4 | 198.1 |
| Change | - | - | 5.38% | 6.92% | 6.79% | 7.09% | 8.23% | 9.67% | 9.22% |
| EPS 1 | - | 7.75 | 15.55 | 20.96 | 26.35 | 26.18 | 29.43 | 32.18 | 35.66 |
| Change | - | - | 100.66% | 34.75% | 25.75% | -0.65% | 12.42% | 9.36% | 10.8% |
| Nbr of stocks (in thousands) | - | 1,591,174 | 1,588,743 | 1,648,470 | 1,658,062 | 1,652,340 | 1,618,889 | 1,618,889 | 1,618,889 |
| Announcement Date | - | 3/11/21 | 3/11/22 | 3/8/23 | 3/14/24 | 3/13/25 | - | - | - |
1ZAR
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | 10.7x | 9.75x |
| PBR | 1.9x | 1.73x |
| EV / Sales | 2.83x | 2.56x |
| Yield | 5.31% | 5.86% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
313.72ZAR
Average target price
307.41ZAR
Spread / Average Target
-2.01%
Annual profits - Rate of surprise
- Stock Market
- Equities
- SBK Stock
- Financials Standard Bank Group Limited
Select your edition
All financial news and data tailored to specific country editions
