Stock DSY DISCOVERY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Discovery Limited

Equities

DSY

ZAE000022331

Life & Health Insurance

End-of-day quote Johannesburg S.E.
Other stock markets
 03:30:00 03/05/2024 am IST 		5-day change 1st Jan Change
117.4 ZAR -1.00% Intraday chart for Discovery Limited +4.36% -18.32%
19/04 South African insurer Old Mutual gets green light to establish bank RE
04/04 Consumer spending growth in South Africa steadied in 2023, report shows RE

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 96,185 68,648 82,934 84,149 96,028 77,704 - -
Enterprise Value (EV) 1 1,11,726 84,808 97,318 1,00,081 1,11,024 98,290 98,702 99,122
P/E ratio 14.9 x 711 x 26.6 x 15.7 x 18.7 x 10.9 x 8.57 x 6.98 x
Yield 1.44% 0.97% - - - 1.6% 1.86% 2.14%
Capitalization / Revenue 2.57 x 1.58 x 1.75 x 1.67 x 1.94 x 1.13 x 1.07 x 1.01 x
EV / Revenue 2.98 x 1.95 x 2.05 x 1.98 x 2.24 x 1.43 x 1.35 x 1.28 x
EV / EBITDA - - - - 12.7 x 7.63 x 6.92 x 6.14 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 2.27 x 1.54 x 1.79 x 1.6 x 1.53 x 1.4 x 1.24 x 1.1 x
Nbr of stocks (in thousands) 6,45,058 6,56,603 6,56,800 6,56,900 6,58,400 6,62,100 - -
Reference price 2 149.1 104.6 126.3 128.1 145.8 117.4 117.4 117.4
Announcement Date 04/09/19 16/09/20 02/09/21 07/09/22 21/09/23 - - -
1ZAR in Million2ZAR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 37,441 43,467 47,383 50,520 49,535 68,897 72,917 77,218
EBITDA 1 - - - - 8,718 12,886 14,266 16,152
EBIT 1 - - - - 8,662 12,806 14,186 16,072
Operating Margin - - - - 17.49% 18.59% 19.45% 20.81%
Earnings before Tax (EBT) 1 7,919 800 4,195 6,944 7,372 9,905 10,864 11,584
Net income 1 6,533 97 3,157 5,422 5,258 7,008 8,256 9,480
Net margin 17.45% 0.22% 6.66% 10.73% 10.61% 10.17% 11.32% 12.28%
EPS 2 10.01 0.1470 4.754 8.178 7.815 10.75 13.70 16.81
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 2.150 1.010 - - - 1.875 2.183 2.511
Announcement Date 04/09/19 16/09/20 02/09/21 07/09/22 21/09/23 - - -
1ZAR in Million2ZAR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2021 S1 2022 S1
Net sales - -
EBITDA - -
EBIT 4,250 -
Operating Margin - -
Earnings before Tax (EBT) - -
Net income - -
Net margin - -
EPS - -
Dividend per Share 1 - -
Announcement Date 25/02/21 24/02/22
1ZAR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 15,541 16,160 14,384 15,932 14,996 20,586 20,998 21,418
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - - - - 1.72 x 1.598 x 1.472 x 1.326 x
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 16.2% 8.55% 7.49% 10.8% 8.95% 13.1% 13.9% 14.1%
ROA (Net income/ Total Assets) 2.98% 1.92% 1.49% 2.25% 2.68% - - -
Assets 1 2,19,420 5,055 2,11,808 2,41,418 1,96,297 - - -
Book Value Per Share 2 65.60 67.90 70.70 80.10 95.10 83.80 94.50 107.0
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 04/09/19 16/09/20 02/09/21 07/09/22 21/09/23 - - -
1ZAR in Million2ZAR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Discovery Limited

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
117.4 ZAR
Average target price
184.5 ZAR
Spread / Average Target
+57.22%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Life & Health Insurance

1st Jan change Capi.
DISCOVERY LIMITED Stock Discovery Limited
-18.32% 4.2B
AXA Stock AXA
+6.82% 74.49B
METLIFE, INC. Stock MetLife, Inc.
+6.64% 50.15B
AFLAC INCORPORATED Stock Aflac Incorporated
+0.85% 47.28B
MANULIFE FINANCIAL CORPORATION Stock Manulife Financial Corporation
+12.23% 43.12B
PRUDENTIAL FINANCIAL, INC. Stock Prudential Financial, Inc.
+8.25% 40.31B
GENERALI Stock Generali
+20.75% 38.48B
SUN LIFE FINANCIAL INC. Stock Sun Life Financial Inc.
+4.41% 30.54B
GREAT-WEST LIFECO INC. Stock Great-West Lifeco Inc.
-3.72% 28.79B
CATHAY FINANCIAL HOLDING CO., LTD. Stock Cathay Financial Holding Co., Ltd.
+9.73% 22.81B
Other Life & Health Insurance
  1. Stock Market
  2. Equities
  3. DSY Stock
  4. Financials Discovery Limited
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW