End-of-day quote
Johannesburg S.E.
03:30:00 09/05/2024 am IST
|
5-day change
|
1st Jan Change
|
76.71
ZAR
|
-0.57%
|
|
+0.45%
|
+3.17%
|
Fiscal Period: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
29,505
|
13,916
|
23,190
|
18,147
|
20,864
|
28,779
|
-
|
-
|
Enterprise Value (EV)
1 |
30,168
|
17,991
|
25,918
|
21,224
|
21,714
|
32,238
|
32,320
|
31,888
|
P/E ratio
|
33.9
x
|
-25.2
x
|
11.9
x
|
6.22
x
|
6.46
x
|
9.15
x
|
8.93
x
|
8.24
x
|
Yield
|
5.58%
|
8.39%
|
6.19%
|
10.3%
|
9.98%
|
7.36%
|
7.61%
|
8.09%
|
Capitalization / Revenue
|
1.63
x
|
0.85
x
|
1.41
x
|
1.01
x
|
1.05
x
|
1.35
x
|
1.29
x
|
1.22
x
|
EV / Revenue
|
1.67
x
|
1.1
x
|
1.58
x
|
1.19
x
|
1.09
x
|
1.51
x
|
1.45
x
|
1.35
x
|
EV / EBITDA
|
6.58
x
|
13.4
x
|
6.07
x
|
3.8
x
|
3.54
x
|
5.09
x
|
4.93
x
|
4.56
x
|
EV / FCF
|
13
x
|
7.33
x
|
10.6
x
|
13.6
x
|
26.6
x
|
11.6
x
|
13.4
x
|
11
x
|
FCF Yield
|
7.67%
|
13.6%
|
9.43%
|
7.36%
|
3.76%
|
8.63%
|
7.46%
|
9.12%
|
Price to Book
|
3.19
x
|
2.3
x
|
3.62
x
|
2.95
x
|
2.73
x
|
3.43
x
|
3.09
x
|
2.6
x
|
Nbr of stocks (in thousands)
|
4,28,547
|
4,16,900
|
4,09,938
|
3,71,413
|
3,68,620
|
3,71,338
|
-
|
-
|
Reference price
2 |
68.85
|
33.38
|
56.57
|
48.86
|
56.60
|
77.50
|
77.50
|
77.50
|
Announcement Date
|
15/08/19
|
03/09/20
|
02/09/21
|
01/09/22
|
31/08/23
|
-
|
-
|
-
|
Fiscal Period: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
18,094
|
16,379
|
16,400
|
17,886
|
19,894
|
21,318
|
22,365
|
23,602
|
EBITDA
1 |
4,583
|
1,342
|
4,267
|
5,578
|
6,134
|
6,331
|
6,558
|
6,996
|
EBIT
1 |
4,173
|
1,107
|
2,470
|
3,547
|
4,706
|
4,298
|
4,405
|
4,696
|
Operating Margin
|
23.06%
|
6.76%
|
15.06%
|
19.83%
|
23.66%
|
20.16%
|
19.69%
|
19.9%
|
Earnings before Tax (EBT)
1 |
1,569
|
-463
|
2,746
|
4,182
|
4,397
|
4,479
|
4,628
|
5,063
|
Net income
1 |
872
|
-556
|
1,951
|
3,051
|
3,275
|
3,221
|
3,263
|
3,596
|
Net margin
|
4.82%
|
-3.39%
|
11.9%
|
17.06%
|
16.46%
|
15.11%
|
14.59%
|
15.23%
|
EPS
2 |
2.031
|
-1.325
|
4.769
|
7.849
|
8.764
|
8.471
|
8.683
|
9.410
|
Free Cash Flow
1 |
2,314
|
2,454
|
2,443
|
1,562
|
816
|
2,783
|
2,412
|
2,907
|
FCF margin
|
12.79%
|
14.98%
|
14.9%
|
8.73%
|
4.1%
|
13.05%
|
10.78%
|
12.32%
|
FCF Conversion (EBITDA)
|
50.49%
|
182.86%
|
57.25%
|
28%
|
13.3%
|
43.96%
|
36.77%
|
41.55%
|
FCF Conversion (Net income)
|
265.37%
|
-
|
125.22%
|
51.2%
|
24.92%
|
86.4%
|
73.9%
|
80.85%
|
Dividend per Share
2 |
3.840
|
2.800
|
3.500
|
5.050
|
5.650
|
5.702
|
5.897
|
6.271
|
Announcement Date
|
15/08/19
|
03/09/20
|
02/09/21
|
01/09/22
|
31/08/23
|
-
|
-
|
-
|
Fiscal Period: July |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
---|
Net sales
|
10,283
|
6,096
|
9,365
|
7,035
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
-
|
-
|
-
|
1,772
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
3.636
|
-4.961
|
-
|
-
|
4.478
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20/02/20
|
03/09/20
|
18/02/21
|
02/09/21
|
17/02/22
|
Fiscal Period: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
663
|
4,075
|
2,728
|
3,077
|
850
|
3,460
|
3,541
|
3,110
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.1447
x
|
3.037
x
|
0.6393
x
|
0.5516
x
|
0.1386
x
|
0.5465
x
|
0.5399
x
|
0.4445
x
|
Free Cash Flow
1 |
2,314
|
2,454
|
2,443
|
1,562
|
816
|
2,783
|
2,412
|
2,907
|
ROE (net income / shareholders' equity)
|
24.6%
|
22.6%
|
32%
|
50%
|
48%
|
39%
|
35.5%
|
33.5%
|
ROA (Net income/ Total Assets)
|
16.7%
|
12.4%
|
14.6%
|
33%
|
30%
|
19.2%
|
18.5%
|
18.3%
|
Assets
1 |
5,225
|
-4,477
|
13,401
|
9,245
|
10,917
|
16,773
|
17,592
|
19,619
|
Book Value Per Share
2 |
21.60
|
14.50
|
15.60
|
16.60
|
20.70
|
22.60
|
25.10
|
29.80
|
Cash Flow per Share
2 |
6.470
|
6.890
|
6.750
|
4.890
|
4.100
|
18.60
|
13.00
|
13.30
|
Capex
1 |
465
|
435
|
320
|
340
|
717
|
753
|
723
|
618
|
Capex / Sales
|
2.57%
|
2.66%
|
1.95%
|
1.9%
|
3.6%
|
3.53%
|
3.23%
|
2.62%
|
Announcement Date
|
15/08/19
|
03/09/20
|
02/09/21
|
01/09/22
|
31/08/23
|
-
|
-
|
-
|
Last Close Price
77.5
ZAR Average target price
82
ZAR Spread / Average Target +5.81% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.17% | 1.56B | | +8.75% | 144B | | +16.38% | 80.12B | | -3.55% | 44.76B | | -16.68% | 43.89B | | -3.44% | 25.35B | | +14.49% | 14.03B | | -2.10% | 12.16B | | +8.86% | 9.19B | | +8.85% | 8.5B |
Other Apparel & Accessories Retailers
|