End-of-day quote
Johannesburg S.E.
03:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
22.19
ZAR
|
-0.94%
|
|
-10.16%
|
-10.88%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
22,712
|
95,827
|
1,75,414
|
1,37,893
|
1,26,574
|
62,810
|
62,810
|
-
|
Enterprise Value (EV)
1 |
44,668
|
1,13,945
|
1,73,884
|
1,28,180
|
1,23,545
|
85,931
|
88,713
|
89,755
|
P/E ratio
|
-9.11
x
|
1,795
x
|
5.69
x
|
4.35
x
|
6.88
x
|
-1.87
x
|
10.1
x
|
5.44
x
|
Yield
|
-
|
-
|
6.18%
|
9.76%
|
5.81%
|
2.13%
|
3.53%
|
4.59%
|
Capitalization / Revenue
|
0.45
x
|
1.31
x
|
1.38
x
|
0.8
x
|
0.92
x
|
0.62
x
|
0.56
x
|
0.51
x
|
EV / Revenue
|
0.88
x
|
1.56
x
|
1.36
x
|
0.74
x
|
0.89
x
|
0.76
x
|
0.79
x
|
0.72
x
|
EV / EBITDA
|
5.34
x
|
7.62
x
|
3.56
x
|
1.87
x
|
3.01
x
|
4.18
x
|
3.89
x
|
3.21
x
|
EV / FCF
|
8.73
x
|
64.8
x
|
9.92
x
|
6.57
x
|
13
x
|
-8.09
x
|
-10.4
x
|
18.1
x
|
FCF Yield
|
11.5%
|
1.54%
|
10.1%
|
15.2%
|
7.7%
|
-12.4%
|
-9.64%
|
5.54%
|
Price to Book
|
0.95
x
|
3.23
x
|
2.56
x
|
1.73
x
|
1.44
x
|
1.45
x
|
1.23
x
|
0.76
x
|
Nbr of stocks (in thousands)
|
22,66,687
|
26,70,029
|
29,23,571
|
28,08,406
|
28,30,370
|
28,30,567
|
28,30,567
|
-
|
Reference price
2 |
10.02
|
35.89
|
60.00
|
49.10
|
44.72
|
22.19
|
22.19
|
22.19
|
Announcement Date
|
21/02/19
|
19/02/20
|
18/02/21
|
03/03/22
|
28/02/23
|
05/03/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
50,656
|
72,925
|
1,27,392
|
1,72,194
|
1,38,288
|
1,13,684
|
1,12,813
|
1,23,879
|
EBITDA
1 |
8,369
|
14,956
|
48,872
|
68,606
|
41,111
|
20,556
|
22,804
|
27,946
|
EBIT
1 |
1,756
|
7,742
|
41,280
|
59,930
|
33,806
|
10,431
|
12,478
|
20,577
|
Operating Margin
|
3.47%
|
10.62%
|
32.4%
|
34.8%
|
24.45%
|
9.18%
|
11.06%
|
16.61%
|
Earnings before Tax (EBT)
1 |
-1,437
|
-1,300
|
35,480
|
47,557
|
27,904
|
-39,846
|
10,525
|
17,092
|
Net income
1 |
-2,500
|
62.1
|
29,312
|
33,054
|
18,396
|
-37,772
|
7,712
|
13,161
|
Net margin
|
-4.93%
|
0.09%
|
23.01%
|
19.2%
|
13.3%
|
-33.23%
|
6.84%
|
10.62%
|
EPS
2 |
-1.100
|
0.0200
|
10.55
|
11.29
|
6.500
|
-13.34
|
2.197
|
4.076
|
Free Cash Flow
1 |
5,116
|
1,758
|
17,534
|
19,516
|
9,509
|
-10,627
|
-8,547
|
4,972
|
FCF margin
|
10.1%
|
2.41%
|
13.76%
|
11.33%
|
6.88%
|
-9.35%
|
-7.58%
|
4.01%
|
FCF Conversion (EBITDA)
|
61.13%
|
11.76%
|
35.88%
|
28.45%
|
23.13%
|
-
|
-
|
17.79%
|
FCF Conversion (Net income)
|
-
|
2,831.08%
|
59.82%
|
59.04%
|
51.69%
|
-
|
-
|
37.78%
|
Dividend per Share
2 |
-
|
-
|
3.710
|
4.790
|
2.600
|
0.5300
|
0.7823
|
1.019
|
Announcement Date
|
21/02/19
|
19/02/20
|
18/02/21
|
03/03/22
|
28/02/23
|
05/03/24
|
-
|
-
|
Fiscal Period: December |
2019 S1
|
2020 S1
|
2021 S1
|
2022 S1
|
2022 S2
|
2023 S1
|
---|
Net sales
1 |
23,535
|
-
|
-
|
70,379
|
67,909
|
60,568
|
EBITDA
1 |
2,018
|
16,514
|
-
|
22,561
|
18,550
|
14,147
|
EBIT
1 |
-
|
12,645
|
-
|
18,567
|
-
|
9,373
|
Operating Margin
|
-
|
-
|
-
|
26.38%
|
-
|
15.48%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-265.2
|
-
|
24,836
|
12,016
|
-
|
7,423
|
Net margin
|
-1.13%
|
-
|
-
|
17.07%
|
-
|
12.26%
|
EPS
2 |
-0.1100
|
3.340
|
8.340
|
4.230
|
-
|
2.620
|
Dividend per Share
2 |
-
|
-
|
-
|
1.380
|
-
|
0.5300
|
Announcement Date
|
29/08/19
|
27/08/20
|
26/08/21
|
25/08/22
|
28/02/23
|
29/08/23
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
21,956
|
18,117
|
-
|
-
|
-
|
15,450
|
25,902
|
26,945
|
Net Cash position
1 |
-
|
-
|
1,530
|
9,713
|
3,029
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.623
x
|
1.211
x
|
-
|
-
|
-
|
0.7516
x
|
1.136
x
|
0.9642
x
|
Free Cash Flow
1 |
5,117
|
1,758
|
17,534
|
19,516
|
9,509
|
-10,627
|
-8,547
|
4,972
|
ROE (net income / shareholders' equity)
|
-10.5%
|
8.83%
|
59.7%
|
52.4%
|
25.1%
|
-55.2%
|
12.2%
|
15.5%
|
ROA (Net income/ Total Assets)
|
-
|
2.54%
|
24.9%
|
27.1%
|
13.2%
|
-24.4%
|
6.28%
|
11.2%
|
Assets
1 |
-
|
2,447
|
1,17,588
|
1,22,029
|
1,39,856
|
1,54,786
|
1,22,863
|
1,17,770
|
Book Value Per Share
2 |
10.50
|
11.10
|
23.40
|
28.50
|
31.10
|
17.20
|
18.10
|
29.10
|
Cash Flow per Share
2 |
6.730
|
5.170
|
13.20
|
10.20
|
5.350
|
1.890
|
7.470
|
7.740
|
Capex
1 |
7,081
|
7,706
|
9,616
|
12,740
|
15,899
|
22,411
|
21,789
|
16,586
|
Capex / Sales
|
13.98%
|
10.57%
|
7.55%
|
7.4%
|
11.5%
|
19.71%
|
19.31%
|
13.39%
|
Announcement Date
|
21/02/19
|
19/02/20
|
18/02/21
|
03/03/22
|
28/02/23
|
05/03/24
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
22.19
ZAR Average target price
26.87
ZAR Spread / Average Target +21.11% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.88% | 3.34B | | -5.74% | 4.11B | | +2.65% | 1.55B | | +33.83% | 1.25B | | +32.63% | 917M | | +82.85% | 881M | | -24.60% | 561M | | +12.36% | 558M | | -.--% | 153M | | +5.45% | 106M |
Other Precious Metals & Minerals
|