End-of-day quote
Johannesburg S.E.
03:30:00 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
99.58
ZAR
|
+1.74%
|
|
+5.25%
|
-10.26%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
37,698
|
15,672
|
40,021
|
47,666
|
29,313
|
32,106
|
-
|
-
|
Enterprise Value (EV)
1 |
45,801
|
32,631
|
49,523
|
57,519
|
29,313
|
49,740
|
47,176
|
46,729
|
P/E ratio
|
14.4
x
|
6.44
x
|
-20
x
|
16.5
x
|
9.78
x
|
11.1
x
|
9.6
x
|
8.08
x
|
Yield
|
4.79%
|
4.95%
|
-
|
3.39%
|
-
|
3.61%
|
4.22%
|
5.41%
|
Capitalization / Revenue
|
1.02
x
|
0.44
x
|
1.21
x
|
1.1
x
|
0.57
x
|
0.58
x
|
0.54
x
|
0.51
x
|
EV / Revenue
|
1.23
x
|
0.92
x
|
1.5
x
|
1.33
x
|
0.57
x
|
0.89
x
|
0.8
x
|
0.74
x
|
EV / EBITDA
|
8.86
x
|
5.6
x
|
7.6
x
|
6.26
x
|
2.81
x
|
4.36
x
|
3.84
x
|
3.47
x
|
EV / FCF
|
22.3
x
|
14.2
x
|
6.55
x
|
26.1
x
|
-
|
19.2
x
|
17.2
x
|
16.1
x
|
FCF Yield
|
4.48%
|
7.05%
|
15.3%
|
3.82%
|
-
|
5.21%
|
5.82%
|
6.22%
|
Price to Book
|
2.64
x
|
0.98
x
|
2.31
x
|
2.5
x
|
-
|
1.22
x
|
1.11
x
|
1.01
x
|
Nbr of stocks (in thousands)
|
2,31,277
|
2,31,600
|
3,25,932
|
3,23,424
|
3,22,300
|
3,22,414
|
-
|
-
|
Reference price
2 |
163.0
|
67.67
|
122.8
|
147.4
|
90.95
|
99.58
|
99.58
|
99.58
|
Announcement Date
|
23/05/19
|
18/06/20
|
10/06/21
|
10/06/22
|
09/06/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
37,128
|
35,323
|
32,950
|
43,370
|
51,778
|
55,792
|
58,939
|
62,776
|
EBITDA
1 |
5,172
|
5,826
|
6,515
|
9,186
|
10,443
|
11,401
|
12,282
|
13,485
|
EBIT
1 |
4,328
|
4,700
|
1,547
|
4,872
|
5,417
|
5,703
|
6,273
|
7,116
|
Operating Margin
|
11.66%
|
13.31%
|
4.69%
|
11.23%
|
10.46%
|
10.22%
|
10.64%
|
11.34%
|
Earnings before Tax (EBT)
1 |
3,578
|
3,349
|
-1,713
|
4,029
|
4,043
|
3,782
|
4,420
|
5,266
|
Net income
1 |
2,638
|
2,444
|
-1,862
|
2,910
|
3,026
|
2,691
|
3,184
|
3,840
|
Net margin
|
7.11%
|
6.92%
|
-5.65%
|
6.71%
|
5.84%
|
4.82%
|
5.4%
|
6.12%
|
EPS
2 |
11.31
|
10.51
|
-6.140
|
8.946
|
9.302
|
8.962
|
10.37
|
12.32
|
Free Cash Flow
1 |
2,054
|
2,300
|
7,555
|
2,200
|
-
|
2,593
|
2,745
|
2,907
|
FCF margin
|
5.53%
|
6.51%
|
22.93%
|
5.07%
|
-
|
4.65%
|
4.66%
|
4.63%
|
FCF Conversion (EBITDA)
|
39.71%
|
39.48%
|
115.97%
|
23.95%
|
-
|
22.74%
|
22.35%
|
21.56%
|
FCF Conversion (Net income)
|
77.85%
|
94.12%
|
-
|
75.61%
|
-
|
96.36%
|
86.22%
|
75.7%
|
Dividend per Share
2 |
7.800
|
3.350
|
-
|
5.000
|
-
|
3.594
|
4.201
|
5.388
|
Announcement Date
|
23/05/19
|
18/06/20
|
10/06/21
|
10/06/22
|
09/06/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2023 S1
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
16,955
|
18,368
|
12,530
|
20,420
|
19,022
|
23,494
|
-
|
28,643
|
EBITDA
|
-
|
-
|
1,155
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
279.8
|
1,267
|
-
|
2,619
|
-
|
-
|
Operating Margin
|
-
|
-
|
2.23%
|
6.2%
|
-
|
11.15%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-2,102
|
-
|
-
|
1,742
|
1,999
|
Net income
1 |
-
|
-
|
-
|
-2,278
|
-
|
-
|
1,252
|
1,462
|
Net margin
|
-
|
-
|
-
|
-11.16%
|
-
|
-
|
-
|
5.1%
|
EPS
|
-
|
5.200
|
-
|
-7.755
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
1.700
|
-
|
-
|
Announcement Date
|
07/11/19
|
18/06/20
|
05/11/20
|
10/06/21
|
11/11/21
|
11/11/22
|
10/11/23
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
8,102
|
16,958
|
9,501
|
9,853
|
-
|
17,634
|
15,070
|
14,623
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.567
x
|
2.911
x
|
1.458
x
|
1.073
x
|
-
|
1.547
x
|
1.227
x
|
1.084
x
|
Free Cash Flow
1 |
2,054
|
2,300
|
7,555
|
2,200
|
-
|
2,593
|
2,745
|
2,907
|
ROE (net income / shareholders' equity)
|
19.2%
|
18.1%
|
3.62%
|
18.2%
|
-
|
12.8%
|
13.7%
|
14.5%
|
ROA (Net income/ Total Assets)
|
9.13%
|
6.12%
|
1.47%
|
7.99%
|
-
|
8.67%
|
5.85%
|
6.4%
|
Assets
1 |
28,900
|
39,900
|
-1,26,318
|
36,407
|
-
|
31,050
|
54,419
|
60,001
|
Book Value Per Share
2 |
61.90
|
68.80
|
53.20
|
58.80
|
-
|
81.60
|
89.70
|
99.00
|
Cash Flow per Share
2 |
12.80
|
17.10
|
27.00
|
18.00
|
-
|
15.60
|
13.70
|
15.00
|
Capex
1 |
942
|
1,100
|
629
|
1,574
|
-
|
2,180
|
2,124
|
2,136
|
Capex / Sales
|
2.54%
|
3.11%
|
1.91%
|
3.63%
|
-
|
3.91%
|
3.6%
|
3.4%
|
Announcement Date
|
23/05/19
|
18/06/20
|
10/06/21
|
10/06/22
|
09/06/23
|
-
|
-
|
-
|
Last Close Price
99.58
ZAR Average target price
126.4
ZAR Spread / Average Target +26.89% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.26% | 1.71B | | +8.67% | 143B | | +17.72% | 80.94B | | -17.29% | 43.25B | | -6.39% | 43.44B | | +0.07% | 25.92B | | -7.48% | 11.49B | | +8.45% | 9.16B | | -1.87% | 7.66B | | -2.84% | 7.21B |
Other Apparel & Accessories Retailers
|