End-of-day quote
Johannesburg S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
26.71
ZAR
|
+2.34%
|
|
+0.87%
|
-10.22%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
11,922
|
5,785
|
11,174
|
10,643
|
10,702
|
9,041
|
-
|
-
|
Enterprise Value (EV)
1 |
14,964
|
8,927
|
16,098
|
29,743
|
33,290
|
30,496
|
29,168
|
27,602
|
P/E ratio
|
9.13
x
|
-17.5
x
|
10.9
x
|
7.77
x
|
6.87
x
|
6.44
x
|
5.29
x
|
4.62
x
|
Yield
|
-
|
-
|
-
|
2.14%
|
2.49%
|
2.83%
|
3.3%
|
3.67%
|
Capitalization / Revenue
|
0.31
x
|
0.17
x
|
0.28
x
|
0.23
x
|
0.17
x
|
0.13
x
|
0.12
x
|
0.12
x
|
EV / Revenue
|
0.39
x
|
0.26
x
|
0.41
x
|
0.64
x
|
0.54
x
|
0.44
x
|
0.4
x
|
0.36
x
|
EV / EBITDA
|
4.05
x
|
2.65
x
|
3.89
x
|
4.23
x
|
3.92
x
|
3.54
x
|
3.2
x
|
2.87
x
|
EV / FCF
|
117
x
|
6.12
x
|
14.9
x
|
23.5
x
|
77.5
x
|
12.3
x
|
10.1
x
|
9.41
x
|
FCF Yield
|
0.86%
|
16.3%
|
6.7%
|
4.26%
|
1.29%
|
8.11%
|
9.86%
|
10.6%
|
Price to Book
|
1.08
x
|
0.52
x
|
0.96
x
|
0.77
x
|
0.69
x
|
0.51
x
|
0.48
x
|
0.45
x
|
Nbr of stocks (in thousands)
|
362,476
|
361,548
|
359,764
|
361,888
|
333,098
|
338,481
|
-
|
-
|
Reference price
2 |
32.89
|
16.00
|
31.06
|
29.41
|
32.13
|
26.71
|
26.71
|
26.71
|
Announcement Date
|
8/26/19
|
9/15/20
|
8/30/21
|
8/30/22
|
8/28/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
37,900
|
34,578
|
39,518
|
46,238
|
61,877
|
68,931
|
72,650
|
76,856
|
EBITDA
1 |
3,696
|
3,370
|
4,138
|
7,027
|
8,492
|
8,608
|
9,126
|
9,614
|
EBIT
1 |
2,606
|
1,578
|
2,273
|
3,270
|
3,950
|
4,166
|
4,586
|
4,971
|
Operating Margin
|
6.88%
|
4.56%
|
5.75%
|
7.07%
|
6.38%
|
6.04%
|
6.31%
|
6.47%
|
Earnings before Tax (EBT)
1 |
2,259
|
117.6
|
1,774
|
2,500
|
2,970
|
2,908
|
3,523
|
4,025
|
Net income
1 |
1,308
|
-330.4
|
1,022
|
1,361
|
1,597
|
1,648
|
1,987
|
2,272
|
Net margin
|
3.45%
|
-0.96%
|
2.59%
|
2.94%
|
2.58%
|
2.39%
|
2.74%
|
2.96%
|
EPS
2 |
3.604
|
-0.9140
|
2.839
|
3.785
|
4.675
|
4.150
|
5.050
|
5.781
|
Free Cash Flow
1 |
128.3
|
1,459
|
1,079
|
1,266
|
429.3
|
2,472
|
2,874
|
2,934
|
FCF margin
|
0.34%
|
4.22%
|
2.73%
|
2.74%
|
0.69%
|
3.59%
|
3.96%
|
3.82%
|
FCF Conversion (EBITDA)
|
3.47%
|
43.3%
|
26.08%
|
18.01%
|
5.06%
|
28.72%
|
31.5%
|
30.52%
|
FCF Conversion (Net income)
|
9.82%
|
-
|
105.57%
|
92.98%
|
26.88%
|
150.01%
|
144.65%
|
129.14%
|
Dividend per Share
2 |
-
|
-
|
-
|
0.6300
|
0.8000
|
0.7562
|
0.8828
|
0.9811
|
Announcement Date
|
8/26/19
|
9/15/20
|
8/30/21
|
8/30/22
|
8/28/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,042
|
3,142
|
4,924
|
19,100
|
22,587
|
21,455
|
20,127
|
18,561
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.8232
x
|
0.9324
x
|
1.19
x
|
2.718
x
|
2.66
x
|
2.492
x
|
2.205
x
|
1.931
x
|
Free Cash Flow
1 |
128
|
1,459
|
1,079
|
1,266
|
429
|
2,472
|
2,875
|
2,934
|
ROE (net income / shareholders' equity)
|
13%
|
4.96%
|
8.94%
|
10.8%
|
11%
|
9.66%
|
10.5%
|
10.9%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
2.95%
|
3.25%
|
3.45%
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
55,859
|
61,147
|
65,854
|
Book Value Per Share
2 |
30.40
|
30.70
|
32.40
|
38.40
|
46.30
|
52.20
|
55.40
|
59.20
|
Cash Flow per Share
2 |
7.020
|
8.350
|
12.30
|
20.10
|
25.50
|
16.70
|
18.10
|
19.90
|
Capex
1 |
1,765
|
1,558
|
2,503
|
1,309
|
2,130
|
2,574
|
2,630
|
2,805
|
Capex / Sales
|
4.66%
|
4.51%
|
6.33%
|
2.83%
|
3.44%
|
3.73%
|
3.62%
|
3.65%
|
Announcement Date
|
8/26/19
|
9/15/20
|
8/30/21
|
8/30/22
|
8/28/23
|
-
|
-
|
-
|
Last Close Price
26.71
ZAR Average target price
38.2
ZAR Spread / Average Target +43.02% Consensus |