End-of-day quote
Johannesburg S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
239.8
ZAR
|
+3.91%
|
|
+3.50%
|
-4.93%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
62,268
|
48,240
|
64,735
|
71,237
|
88,925
|
81,522
|
-
|
-
|
Enterprise Value (EV)
1 |
70,068
|
67,440
|
78,035
|
83,237
|
113,082
|
105,325
|
102,716
|
99,613
|
P/E ratio
|
17
x
|
-104
x
|
16.8
x
|
14.1
x
|
14.9
x
|
12.3
x
|
11.3
x
|
10.4
x
|
Yield
|
3.17%
|
1.99%
|
3.15%
|
3.55%
|
3.35%
|
3.9%
|
4.24%
|
4.65%
|
Capitalization / Revenue
|
0.81
x
|
0.63
x
|
0.73
x
|
0.71
x
|
0.77
x
|
0.66
x
|
0.63
x
|
0.59
x
|
EV / Revenue
|
0.91
x
|
0.88
x
|
0.88
x
|
0.83
x
|
0.98
x
|
0.85
x
|
0.79
x
|
0.73
x
|
EV / EBITDA
|
8.31
x
|
8.14
x
|
6.77
x
|
6.25
x
|
7.37
x
|
6.87
x
|
6.38
x
|
5.84
x
|
EV / FCF
|
183
x
|
18.2
x
|
10.4
x
|
28.5
x
|
73.6
x
|
13.6
x
|
13.7
x
|
12
x
|
FCF Yield
|
0.55%
|
5.49%
|
9.61%
|
3.5%
|
1.36%
|
7.34%
|
7.32%
|
8.33%
|
Price to Book
|
2.5
x
|
2.08
x
|
2.53
x
|
2.51
x
|
2.7
x
|
2.28
x
|
2.04
x
|
1.84
x
|
Nbr of stocks (in thousands)
|
328,851
|
339,621
|
339,888
|
339,888
|
339,888
|
339,888
|
-
|
-
|
Reference price
2 |
189.4
|
142.0
|
190.5
|
209.6
|
261.6
|
239.8
|
239.8
|
239.8
|
Announcement Date
|
9/2/19
|
9/14/20
|
9/6/21
|
9/5/22
|
9/4/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
77,152
|
76,543
|
88,315
|
99,929
|
114,912
|
123,637
|
130,422
|
137,150
|
EBITDA
1 |
8,434
|
8,287
|
11,530
|
13,321
|
15,337
|
15,323
|
16,094
|
17,047
|
EBIT
1 |
6,736
|
5,340
|
7,900
|
9,730
|
11,443
|
11,794
|
12,335
|
13,098
|
Operating Margin
|
8.73%
|
6.98%
|
8.95%
|
9.74%
|
9.96%
|
9.54%
|
9.46%
|
9.55%
|
Earnings before Tax (EBT)
1 |
5,221
|
1,297
|
5,790
|
7,780
|
8,694
|
8,931
|
9,717
|
10,675
|
Net income
1 |
3,775
|
-463.3
|
3,845
|
5,072
|
5,973
|
6,611
|
7,087
|
7,792
|
Net margin
|
4.89%
|
-0.61%
|
4.35%
|
5.08%
|
5.2%
|
5.35%
|
5.43%
|
5.68%
|
EPS
2 |
11.16
|
-1.370
|
11.30
|
14.90
|
17.53
|
19.51
|
21.19
|
23.12
|
Free Cash Flow
1 |
382.1
|
3,700
|
7,503
|
2,917
|
1,536
|
7,730
|
7,516
|
8,296
|
FCF margin
|
0.5%
|
4.83%
|
8.5%
|
2.92%
|
1.34%
|
6.25%
|
5.76%
|
6.05%
|
FCF Conversion (EBITDA)
|
4.53%
|
44.65%
|
65.07%
|
21.9%
|
10.02%
|
50.45%
|
46.7%
|
48.67%
|
FCF Conversion (Net income)
|
10.12%
|
-
|
195.14%
|
57.52%
|
25.72%
|
116.93%
|
106.04%
|
106.48%
|
Dividend per Share
2 |
6.000
|
2.820
|
6.000
|
7.440
|
8.760
|
9.349
|
10.16
|
11.15
|
Announcement Date
|
9/2/19
|
9/14/20
|
9/6/21
|
9/5/22
|
9/4/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
7,800
|
19,200
|
13,300
|
12,000
|
24,157
|
23,803
|
21,194
|
18,091
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.9248
x
|
2.317
x
|
1.153
x
|
0.9008
x
|
1.575
x
|
1.553
x
|
1.317
x
|
1.061
x
|
Free Cash Flow
1 |
382
|
3,700
|
7,503
|
2,917
|
1,536
|
7,730
|
7,516
|
8,297
|
ROE (net income / shareholders' equity)
|
18%
|
14.3%
|
18%
|
20.2%
|
19.5%
|
19.4%
|
19.4%
|
19.3%
|
ROA (Net income/ Total Assets)
|
7.41%
|
4.56%
|
4.92%
|
5.97%
|
5.87%
|
7.03%
|
7.27%
|
7.5%
|
Assets
1 |
50,959
|
-10,150
|
78,097
|
84,954
|
101,767
|
93,992
|
97,534
|
103,887
|
Book Value Per Share
2 |
75.70
|
68.20
|
75.10
|
83.50
|
97.10
|
105.0
|
117.0
|
131.0
|
Cash Flow per Share
2 |
7.630
|
12.50
|
28.60
|
16.40
|
14.80
|
28.90
|
34.70
|
37.40
|
Capex
1 |
2,198
|
1,678
|
2,241
|
2,671
|
3,519
|
3,370
|
3,374
|
3,477
|
Capex / Sales
|
2.85%
|
2.19%
|
2.54%
|
2.67%
|
3.06%
|
2.73%
|
2.59%
|
2.54%
|
Announcement Date
|
9/2/19
|
9/14/20
|
9/6/21
|
9/5/22
|
9/4/23
|
-
|
-
|
-
|
Last Close Price
239.8
ZAR Average target price
295.3
ZAR Spread / Average Target +23.13% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.93% | 4.33B | | +11.85% | 869B | | 0.00% | 239B | | +27.20% | 178B | | -7.75% | 126B | | -5.21% | 74.17B | | -16.00% | 50.82B | | -24.57% | 38.6B | | +19.71% | 31.74B | | +14.46% | 29.82B |
Consumer Goods Conglomerates
|