End-of-day quote
Johannesburg S.E.
03:30:00 03/05/2024 am IST
|
5-day change
|
1st Jan Change
|
188.4
ZAR
|
+1.72%
|
|
+6.08%
|
-7.84%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
32,908
|
34,855
|
37,431
|
52,488
|
49,389
|
45,515
|
-
|
-
|
Enterprise Value (EV)
1 |
38,718
|
45,822
|
41,149
|
47,247
|
38,453
|
32,481
|
29,771
|
27,311
|
P/E ratio
|
3.36
x
|
4.79
x
|
2.98
x
|
3.8
x
|
4.38
x
|
4.38
x
|
4.94
x
|
4.99
x
|
Yield
|
10.9%
|
13.6%
|
21.3%
|
12.6%
|
11.1%
|
13.1%
|
11.8%
|
10.4%
|
Capitalization / Revenue
|
1.28
x
|
1.21
x
|
1.14
x
|
1.13
x
|
1.28
x
|
1.18
x
|
1.14
x
|
1.13
x
|
EV / Revenue
|
1.51
x
|
1.58
x
|
1.26
x
|
1.02
x
|
0.99
x
|
0.85
x
|
0.75
x
|
0.68
x
|
EV / EBITDA
|
6.26
x
|
6.28
x
|
3.86
x
|
2.49
x
|
2.87
x
|
2.83
x
|
2.69
x
|
2.62
x
|
EV / FCF
|
-
|
-
|
5.09
x
|
2.75
x
|
2.83
x
|
2.73
x
|
2.94
x
|
2.57
x
|
FCF Yield
|
-
|
-
|
19.6%
|
36.4%
|
35.3%
|
36.6%
|
34%
|
38.9%
|
Price to Book
|
0.95
x
|
1.04
x
|
1.07
x
|
1.62
x
|
1.37
x
|
0.9
x
|
0.84
x
|
0.81
x
|
Nbr of stocks (in thousands)
|
2,50,937
|
2,50,937
|
2,44,856
|
2,41,535
|
2,41,535
|
2,41,535
|
-
|
-
|
Reference price
2 |
131.1
|
138.9
|
152.9
|
217.3
|
204.5
|
188.4
|
188.4
|
188.4
|
Announcement Date
|
12/03/20
|
18/03/21
|
02/03/22
|
15/03/23
|
13/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
25,726
|
28,924
|
32,771
|
46,369
|
38,700
|
38,414
|
39,758
|
40,395
|
EBITDA
1 |
6,181
|
7,291
|
10,671
|
19,002
|
13,399
|
11,459
|
11,080
|
10,420
|
EBIT
1 |
4,269
|
4,293
|
7,460
|
16,220
|
10,600
|
8,410
|
8,146
|
7,409
|
Operating Margin
|
16.59%
|
14.84%
|
22.76%
|
34.98%
|
27.39%
|
21.89%
|
20.49%
|
18.34%
|
Earnings before Tax (EBT)
1 |
-
|
9,876
|
16,684
|
22,292
|
17,934
|
15,975
|
14,262
|
12,506
|
Net income
1 |
9,809
|
7,283
|
12,667
|
13,826
|
11,292
|
10,422
|
9,230
|
9,133
|
Net margin
|
38.13%
|
25.18%
|
38.65%
|
29.82%
|
29.18%
|
27.13%
|
23.22%
|
22.61%
|
EPS
2 |
39.08
|
29.02
|
51.28
|
57.13
|
46.66
|
43.07
|
38.14
|
37.74
|
Free Cash Flow
1 |
-
|
-
|
8,081
|
17,211
|
13,585
|
11,877
|
10,128
|
10,618
|
FCF margin
|
-
|
-
|
24.66%
|
37.12%
|
35.1%
|
30.92%
|
25.47%
|
26.29%
|
FCF Conversion (EBITDA)
|
-
|
-
|
75.73%
|
90.57%
|
101.39%
|
103.65%
|
91.41%
|
101.9%
|
FCF Conversion (Net income)
|
-
|
-
|
63.8%
|
124.48%
|
120.31%
|
113.96%
|
109.72%
|
116.27%
|
Dividend per Share
2 |
14.30
|
18.86
|
32.52
|
27.29
|
22.79
|
24.76
|
22.33
|
19.64
|
Announcement Date
|
12/03/20
|
18/03/21
|
02/03/22
|
15/03/23
|
13/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
---|
Net sales
1 |
-
|
14,078
|
14,846
|
15,144
|
17,627
|
22,330
|
24,039
|
EBITDA
1 |
-
|
3,929
|
3,362
|
4,331
|
6,340
|
10,603
|
8,399
|
EBIT
1 |
-
|
4,069
|
224
|
3,031
|
4,429
|
9,196
|
7,024
|
Operating Margin
|
-
|
28.9%
|
1.51%
|
20.01%
|
25.13%
|
41.18%
|
29.22%
|
Earnings before Tax (EBT)
1 |
-
|
6,103
|
3,773
|
9,283
|
7,401
|
13,083
|
9,209
|
Net income
1 |
-
|
4,334
|
2,949
|
8,224
|
5,863
|
8,250
|
5,576
|
Net margin
|
-
|
30.79%
|
19.86%
|
54.31%
|
33.26%
|
36.95%
|
23.2%
|
EPS
2 |
19.39
|
17.27
|
11.75
|
32.90
|
18.38
|
34.09
|
23.04
|
Dividend per Share
2 |
-
|
6.430
|
12.43
|
20.77
|
11.75
|
15.93
|
11.36
|
Announcement Date
|
12/03/20
|
13/08/20
|
18/03/21
|
12/08/21
|
02/03/22
|
30/07/22
|
15/03/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,810
|
10,967
|
3,718
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
5,241
|
10,936
|
13,034
|
15,743
|
18,204
|
Leverage (Debt/EBITDA)
|
0.94
x
|
1.504
x
|
0.3484
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
8,081
|
17,211
|
13,585
|
11,877
|
10,128
|
10,618
|
ROE (net income / shareholders' equity)
|
19.8%
|
20.2%
|
25.8%
|
32%
|
22.8%
|
18.7%
|
16.1%
|
13.7%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
139.0
|
134.0
|
143.0
|
134.0
|
150.0
|
208.0
|
224.0
|
233.0
|
Cash Flow per Share
2 |
21.00
|
31.00
|
42.70
|
77.90
|
46.00
|
48.50
|
49.30
|
36.50
|
Capex
1 |
6,076
|
3,175
|
2,471
|
1,652
|
2,699
|
3,193
|
3,026
|
2,833
|
Capex / Sales
|
23.62%
|
10.98%
|
7.54%
|
3.56%
|
6.97%
|
8.31%
|
7.61%
|
7.01%
|
Announcement Date
|
12/03/20
|
18/03/21
|
02/03/22
|
15/03/23
|
13/03/24
|
-
|
-
|
-
|
Last Close Price
188.4
ZAR Average target price
226.6
ZAR Spread / Average Target +20.24% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.84% | 2.46B | | -4.02% | 39.65B | | +26.22% | 35.07B | | +17.42% | 32.86B | | +14.96% | 20.58B | | +10.42% | 18.99B | | -3.51% | 8.74B | | +6.28% | 8.24B | | +15.69% | 7.16B | | +26.41% | 5.71B |
Other Coal
|