End-of-day quote
Johannesburg S.E.
03:30:00 03/05/2024 am IST
|
5-day change
|
1st Jan Change
|
24.5
ZAR
|
-0.73%
|
|
-1.29%
|
-17.62%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
36,068
|
10,200
|
21,087
|
21,701
|
17,363
|
11,980
|
-
|
-
|
Enterprise Value (EV)
1 |
44,881
|
18,079
|
31,923
|
29,252
|
34,140
|
30,463
|
29,642
|
29,113
|
P/E ratio
|
13.2
x
|
17.2
x
|
8.75
x
|
8.29
x
|
-1.73
x
|
7.18
x
|
7.31
x
|
6.82
x
|
Yield
|
4.96%
|
5.92%
|
-
|
-
|
-
|
-
|
1.77%
|
4.05%
|
Capitalization / Revenue
|
0.85
x
|
0.23
x
|
0.48
x
|
0.51
x
|
0.4
x
|
0.27
x
|
0.26
x
|
0.26
x
|
EV / Revenue
|
1.06
x
|
0.41
x
|
0.73
x
|
0.68
x
|
0.79
x
|
0.69
x
|
0.65
x
|
0.62
x
|
EV / EBITDA
|
4.24
x
|
1.88
x
|
2.73
x
|
2.46
x
|
4.02
x
|
3.02
x
|
2.82
x
|
2.65
x
|
EV / FCF
|
-1,403
x
|
21.2
x
|
10.9
x
|
242
x
|
-12.5
x
|
27.7
x
|
12.2
x
|
11.4
x
|
FCF Yield
|
-0.07%
|
4.71%
|
9.14%
|
0.41%
|
-7.97%
|
3.61%
|
8.19%
|
8.76%
|
Price to Book
|
1.23
x
|
0.35
x
|
0.67
x
|
0.64
x
|
0.72
x
|
0.47
x
|
0.44
x
|
0.42
x
|
Nbr of stocks (in thousands)
|
4,94,619
|
4,96,849
|
4,97,811
|
4,87,892
|
4,86,078
|
4,88,965
|
-
|
-
|
Reference price
2 |
72.92
|
20.53
|
42.36
|
44.48
|
35.72
|
24.50
|
24.50
|
24.50
|
Announcement Date
|
27/05/19
|
22/06/20
|
24/05/21
|
14/06/22
|
12/06/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
42,493
|
43,719
|
43,841
|
42,756
|
43,138
|
44,276
|
45,599
|
46,970
|
EBITDA
1 |
10,581
|
9,602
|
11,703
|
11,908
|
8,487
|
10,074
|
10,512
|
10,976
|
EBIT
1 |
4,767
|
2,687
|
4,833
|
4,933
|
-12,166
|
4,247
|
4,392
|
4,511
|
Operating Margin
|
11.22%
|
6.15%
|
11.02%
|
11.54%
|
-28.2%
|
9.59%
|
9.63%
|
9.6%
|
Earnings before Tax (EBT)
1 |
4,007
|
974
|
3,495
|
3,798
|
-13,502
|
2,539
|
2,775
|
3,071
|
Net income
1 |
2,795
|
603
|
2,422
|
2,630
|
-9,973
|
1,745
|
1,966
|
1,972
|
Net margin
|
6.58%
|
1.38%
|
5.52%
|
6.15%
|
-23.12%
|
3.94%
|
4.31%
|
4.2%
|
EPS
2 |
5.518
|
1.195
|
4.840
|
5.366
|
-20.59
|
3.410
|
3.352
|
3.591
|
Free Cash Flow
1 |
-32
|
851
|
2,919
|
121
|
-2,722
|
1,099
|
2,429
|
2,549
|
FCF margin
|
-0.08%
|
1.95%
|
6.66%
|
0.28%
|
-6.31%
|
2.48%
|
5.33%
|
5.43%
|
FCF Conversion (EBITDA)
|
-
|
8.86%
|
24.94%
|
1.02%
|
-
|
10.91%
|
23.11%
|
23.22%
|
FCF Conversion (Net income)
|
-
|
141.13%
|
120.52%
|
4.6%
|
-
|
62.99%
|
123.56%
|
129.26%
|
Dividend per Share
2 |
3.615
|
1.216
|
-
|
-
|
-
|
-
|
0.4332
|
0.9924
|
Announcement Date
|
27/05/19
|
22/06/20
|
24/05/21
|
14/06/22
|
12/06/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
---|
Net sales
1 |
21,479
|
22,240
|
21,396
|
22,172
|
21,292
|
EBITDA
1 |
-
|
-
|
-
|
-
|
5,978
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
2.168
|
2.672
|
2.696
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
-
|
22/06/20
|
10/11/20
|
24/05/21
|
09/11/21
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
8,813
|
7,879
|
10,836
|
7,551
|
16,777
|
18,484
|
17,662
|
17,133
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.8329
x
|
0.8206
x
|
0.9259
x
|
0.6341
x
|
1.977
x
|
1.835
x
|
1.68
x
|
1.561
x
|
Free Cash Flow
1 |
-32
|
851
|
2,919
|
121
|
-2,722
|
1,099
|
2,429
|
2,549
|
ROE (net income / shareholders' equity)
|
10.9%
|
2.04%
|
8.5%
|
8.04%
|
-34.2%
|
7.17%
|
7.28%
|
7.59%
|
ROA (Net income/ Total Assets)
|
5.96%
|
1.05%
|
4.12%
|
4.05%
|
-15.9%
|
3.3%
|
3.4%
|
3.9%
|
Assets
1 |
46,896
|
57,167
|
58,729
|
64,924
|
62,821
|
52,870
|
57,821
|
50,564
|
Book Value Per Share
2 |
59.50
|
59.20
|
63.40
|
69.50
|
49.90
|
52.70
|
55.80
|
58.80
|
Cash Flow per Share
2 |
14.90
|
17.00
|
21.60
|
16.10
|
10.60
|
16.80
|
19.40
|
23.90
|
Capex
1 |
7,584
|
7,755
|
8,172
|
7,484
|
7,401
|
6,685
|
6,770
|
6,926
|
Capex / Sales
|
17.85%
|
17.74%
|
18.64%
|
17.5%
|
17.16%
|
15.1%
|
14.85%
|
14.75%
|
Announcement Date
|
27/05/19
|
22/06/20
|
24/05/21
|
14/06/22
|
12/06/23
|
-
|
-
|
-
|
Last Close Price
24.5
ZAR Average target price
31.64
ZAR Spread / Average Target +29.15% Consensus |