STANDARD BANK GROUP LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 229.08 ZAR | +0.65% |
|
-3.39% | +10.08% |
| Dec. 02 | Standard Bank Group Limited - Special Call | |
| Dec. 02 | European Midday Briefing : Political Turmoil in France Subdues Investors | DJ |
Projected Income Statement: Standard Bank Group Limited
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 110,461 | 108,581 | 113,556 | 133,354 | 177,616 | 182,764 | 193,806 | 207,081 |
| Change | - | -1.7% | 4.58% | 17.43% | 33.19% | 2.9% | 6.04% | 6.85% |
| EBITDA | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| EBIT 1 | 48,126 | 44,346 | 50,295 | 60,080 | 65,442 | 83,540 | 88,321 | 93,224 |
| Change | - | -7.85% | 13.41% | 19.46% | 8.92% | 27.66% | 5.72% | 5.55% |
| Interest Paid | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | 43,847 | 20,880 | 41,232 | 54,928 | 69,741 | 58,285 | 64,572 | 70,208 |
| Change | - | -52.38% | 97.47% | 33.22% | 26.97% | -16.43% | 10.79% | 8.73% |
| Net income 1 | 25,443 | 12,358 | 24,865 | 34,637 | 44,211 | 45,567 | 50,105 | 55,173 |
| Change | - | -51.43% | 101.21% | 39.3% | 27.64% | 3.07% | 9.96% | 10.11% |
| Announcement Date | 3/5/20 | 3/11/21 | 3/11/22 | 3/8/23 | 3/14/24 | - | - | - |
1ZAR in Million
Estimates
Forecast Balance Sheet: Standard Bank Group Limited
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Announcement Date | 3/5/20 | 3/11/21 | 3/11/22 | 3/8/23 | 3/14/24 | - | - | - |
Estimates
Cash Flow Forecast: Standard Bank Group Limited
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| CAPEX 1 | 6,159 | 7,424 | 5,008 | 2,981 | 3,695 | 5,522 |
| Change | - | 20.54% | -32.54% | -40.48% | 23.95% | 49.45% |
| Free Cash Flow (FCF) 1 | - | - | - | - | - | - |
| Change | - | - | - | - | - | - |
| Announcement Date | 4/18/19 | 4/23/20 | 3/11/21 | 3/11/22 | 3/1/23 | 3/13/24 |
1ZAR in Million
Estimates
Forecast Financial Ratios: Standard Bank Group Limited
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|
Profitability | |||||||||
| EBITDA Margin (%) | - | - | - | - | - | - | - | - | - |
| EBIT Margin (%) | - | 43.57% | 40.84% | 44.29% | 45.05% | 36.84% | 45.71% | 45.57% | 45.02% |
| EBT Margin (%) | - | 39.69% | 19.23% | 36.31% | 41.19% | 39.27% | 31.89% | 33.32% | 33.9% |
| Net margin (%) | - | 23.03% | 11.38% | 21.9% | 25.97% | 24.89% | 24.93% | 25.85% | 26.64% |
| FCF margin (%) | - | - | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - | - | - |
Profitability | |||||||||
| ROA | - | 1.99% | 0.66% | 0.95% | 1.23% | 1.49% | 1.46% | 1.48% | 1.5% |
| ROE | - | 16.8% | 8.59% | 13.5% | 16.57% | 19.5% | 18.64% | 18.97% | 19.13% |
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 | - | 9.94 | 2.4 | 8.71 | 12.07 | 14.23 | 15.64 | 17.08 | 18.48 |
| Change | - | - | -75.86% | 262.92% | 38.58% | 17.9% | 9.88% | 9.25% | 8.21% |
| Book Value Per Share 1 | - | 107.4 | 118.6 | 125 | 133.6 | 142.7 | 152.9 | 166.2 | 181.4 |
| Change | - | - | 10.4% | 5.38% | 6.92% | 6.79% | 7.18% | 8.67% | 9.17% |
| EPS 1 | - | 15.85 | 7.75 | 15.55 | 20.96 | 26.35 | 26.87 | 29.71 | 33.01 |
| Change | - | - | -51.09% | 100.66% | 34.75% | 25.75% | 1.96% | 10.58% | 11.09% |
| Nbr of stocks (in thousands) | - | 1,598,671 | 1,591,174 | 1,588,743 | 1,648,470 | 1,658,062 | 1,652,340 | 1,652,340 | 1,652,340 |
| Announcement Date | - | 3/5/20 | 3/11/21 | 3/11/22 | 3/8/23 | 3/14/24 | - | - | - |
1ZAR
Estimates
| 2024 * | 2025 * | |
|---|---|---|
| P/E ratio | 8.53x | 7.71x |
| PBR | 1.5x | 1.38x |
| EV / Sales | 2.07x | 1.95x |
| Yield | 6.83% | 7.46% |
More valuation ratios
* Estimated data
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
229.08ZAR
Average target price
255.05ZAR
Spread / Average Target
+11.34%
Annual profits - Rate of surprise
- Stock Market
- Equities
- SBK Stock
- Financials Standard Bank Group Limited