End-of-day quote
Johannesburg S.E.
03:30:00 26/06/2024 am IST
|
5-day change
|
1st Jan Change
|
94.26
ZAR
|
-0.48%
|
|
-2.32%
|
+14.85%
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
30,005
|
23,217
|
23,449
|
21,659
|
22,654
|
31,165
|
-
|
-
|
Enterprise Value (EV)
1 |
32,448
|
24,533
|
25,100
|
23,336
|
24,404
|
32,632
|
32,568
|
32,160
|
P/E ratio
|
18.8
x
|
12
x
|
14.3
x
|
12.4
x
|
12.3
x
|
15.1
x
|
14
x
|
13
x
|
Yield
|
4.54%
|
5.81%
|
6.12%
|
7.03%
|
7.08%
|
6.35%
|
6.01%
|
6.55%
|
Capitalization / Revenue
|
2.28
x
|
1.76
x
|
1.77
x
|
1.56
x
|
1.52
x
|
1.96
x
|
1.83
x
|
1.75
x
|
EV / Revenue
|
2.47
x
|
1.86
x
|
1.89
x
|
1.69
x
|
1.64
x
|
2.05
x
|
1.92
x
|
1.8
x
|
EV / EBITDA
|
10.4
x
|
8.38
x
|
8.46
x
|
7.54
x
|
7.44
x
|
9
x
|
8.41
x
|
7.88
x
|
EV / FCF
|
20.6
x
|
12.5
x
|
12.9
x
|
11.7
x
|
14.4
x
|
14.2
x
|
13.9
x
|
12.8
x
|
FCF Yield
|
4.85%
|
7.98%
|
7.74%
|
8.55%
|
6.94%
|
7.05%
|
7.18%
|
7.82%
|
Price to Book
|
6.61
x
|
4.63
x
|
5.32
x
|
4.53
x
|
4.4
x
|
5.86
x
|
6.07
x
|
5.71
x
|
Nbr of stocks (in thousands)
|
3,28,423
|
3,29,139
|
3,30,031
|
3,29,572
|
3,32,707
|
3,30,624
|
-
|
-
|
Reference price
2 |
91.36
|
70.54
|
71.05
|
65.72
|
68.09
|
94.26
|
94.26
|
94.26
|
Announcement Date
|
09/09/19
|
04/09/20
|
06/09/21
|
05/09/22
|
04/09/23
|
-
|
-
|
-
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
13,151
|
13,210
|
13,269
|
13,845
|
14,920
|
15,930
|
16,998
|
17,823
|
EBITDA
1 |
3,115
|
2,929
|
2,968
|
3,094
|
3,282
|
3,627
|
3,874
|
4,080
|
EBIT
1 |
2,522
|
2,334
|
2,409
|
2,540
|
2,715
|
3,058
|
3,283
|
3,461
|
Operating Margin
|
19.18%
|
17.67%
|
18.16%
|
18.35%
|
18.2%
|
19.2%
|
19.31%
|
19.42%
|
Earnings before Tax (EBT)
1 |
2,242
|
2,642
|
2,309
|
2,426
|
2,535
|
2,849
|
3,006
|
3,222
|
Net income
1 |
1,604
|
1,947
|
1,646
|
1,751
|
1,837
|
2,084
|
2,271
|
2,262
|
Net margin
|
12.2%
|
14.74%
|
12.4%
|
12.65%
|
12.31%
|
13.08%
|
13.36%
|
12.69%
|
EPS
2 |
4.867
|
5.898
|
4.974
|
5.288
|
5.538
|
6.233
|
6.727
|
7.255
|
Free Cash Flow
1 |
1,572
|
1,957
|
1,944
|
1,995
|
1,693
|
2,300
|
2,338
|
2,515
|
FCF margin
|
11.96%
|
14.82%
|
14.65%
|
14.41%
|
11.35%
|
14.44%
|
13.75%
|
14.11%
|
FCF Conversion (EBITDA)
|
50.48%
|
66.82%
|
65.48%
|
64.47%
|
51.59%
|
63.41%
|
60.35%
|
61.63%
|
FCF Conversion (Net income)
|
98.01%
|
100.5%
|
118.11%
|
113.9%
|
92.18%
|
110.35%
|
102.96%
|
111.18%
|
Dividend per Share
2 |
4.150
|
4.100
|
4.350
|
4.620
|
4.820
|
5.989
|
5.664
|
6.178
|
Announcement Date
|
09/09/19
|
04/09/20
|
06/09/21
|
05/09/22
|
04/09/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
2020 S2
|
2021 S2
|
2022 S2
|
---|
Net sales
1 |
-
|
6,068
|
6,138
|
6,550
|
EBITDA
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
877.3
|
989.6
|
1,025
|
Operating Margin
|
-
|
14.46%
|
16.12%
|
15.65%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
EPS
|
4.091
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
2.500
|
2.750
|
2.920
|
Announcement Date
|
09/03/20
|
04/09/20
|
06/09/21
|
05/09/22
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,444
|
1,315
|
1,651
|
1,676
|
1,750
|
1,467
|
1,403
|
995
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.7845
x
|
0.4491
x
|
0.5562
x
|
0.5418
x
|
0.5331
x
|
0.4045
x
|
0.3623
x
|
0.2439
x
|
Free Cash Flow
1 |
1,573
|
1,957
|
1,944
|
1,995
|
1,693
|
2,300
|
2,338
|
2,515
|
ROE (net income / shareholders' equity)
|
35%
|
32.4%
|
34.9%
|
38.1%
|
37.1%
|
39.4%
|
42%
|
40.8%
|
ROA (Net income/ Total Assets)
|
17.4%
|
15.8%
|
17.7%
|
-
|
18.8%
|
23.8%
|
24.4%
|
24.7%
|
Assets
1 |
9,204
|
12,292
|
9,308
|
-
|
9,773
|
8,756
|
9,325
|
9,175
|
Book Value Per Share
2 |
13.80
|
15.20
|
13.30
|
14.50
|
15.50
|
16.10
|
15.50
|
16.50
|
Cash Flow per Share
2 |
6.200
|
7.070
|
6.830
|
6.770
|
6.580
|
7.820
|
8.620
|
9.210
|
Capex
1 |
473
|
377
|
316
|
241
|
490
|
479
|
491
|
510
|
Capex / Sales
|
3.59%
|
2.85%
|
2.38%
|
1.74%
|
3.29%
|
3.01%
|
2.89%
|
2.86%
|
Announcement Date
|
09/09/19
|
04/09/20
|
06/09/21
|
05/09/22
|
04/09/23
|
-
|
-
|
-
|
Last Close Price
94.26
ZAR Average target price
93.2
ZAR Spread / Average Target -1.12% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.85% | 170.76Cr | | -5.51% | 27TCr | | -8.07% | 8.94TCr | | -2.45% | 3.99TCr | | -12.70% | 3.92TCr | | -1.76% | 3.7TCr | | -1.41% | 3.62TCr | | -15.85% | 3TCr | | -4.78% | 2.92TCr | | +4.39% | 2.37TCr |
Other Food Processing
|