End-of-day quote
Johannesburg S.E.
03:30:00 29/04/2024 am IST
|
5-day change
|
1st Jan Change
|
91.35
ZAR
|
+2.08%
|
|
+3.05%
|
-13.82%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,02,196
|
1,98,843
|
2,14,230
|
2,71,112
|
2,36,182
|
1,76,802
|
-
|
-
|
Enterprise Value (EV)
1 |
2,25,374
|
2,33,481
|
2,41,947
|
2,98,864
|
2,84,465
|
2,23,512
|
2,20,908
|
2,16,066
|
P/E ratio
|
12.8
x
|
12.5
x
|
12.9
x
|
15.8
x
|
12.9
x
|
9.72
x
|
9.23
x
|
8.6
x
|
Yield
|
7.13%
|
7.22%
|
6.53%
|
5.31%
|
5.49%
|
7.39%
|
7.78%
|
8.48%
|
Capitalization / Revenue
|
2.33
x
|
2.19
x
|
2.18
x
|
2.64
x
|
1.98
x
|
1.19
x
|
1.18
x
|
1.13
x
|
EV / Revenue
|
2.6
x
|
2.57
x
|
2.46
x
|
2.91
x
|
2.39
x
|
1.5
x
|
1.48
x
|
1.38
x
|
EV / EBITDA
|
6.68
x
|
6.21
x
|
6.16
x
|
7.49
x
|
6.3
x
|
4.07
x
|
3.97
x
|
3.68
x
|
EV / FCF
|
15.7
x
|
12.3
x
|
12.1
x
|
14.8
x
|
13.7
x
|
11.2
x
|
9.15
x
|
8.31
x
|
FCF Yield
|
6.38%
|
8.11%
|
8.23%
|
6.75%
|
7.3%
|
8.92%
|
10.9%
|
12%
|
Price to Book
|
2.43
x
|
2.17
x
|
2.7
x
|
3.41
x
|
2.75
x
|
1.87
x
|
1.77
x
|
1.66
x
|
Nbr of stocks (in thousands)
|
18,14,556
|
16,99,369
|
16,96,737
|
16,94,453
|
19,35,281
|
19,35,439
|
-
|
-
|
Reference price
2 |
111.4
|
117.0
|
126.3
|
160.0
|
122.0
|
91.35
|
91.35
|
91.35
|
Announcement Date
|
13/05/19
|
11/05/20
|
18/05/21
|
16/05/22
|
14/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
86,627
|
90,746
|
98,302
|
1,02,736
|
1,19,170
|
1,48,713
|
1,49,203
|
1,56,598
|
EBITDA
1 |
33,714
|
37,610
|
39,299
|
39,888
|
45,144
|
54,970
|
55,682
|
58,770
|
EBIT
1 |
24,306
|
27,711
|
27,652
|
28,236
|
29,252
|
34,324
|
35,203
|
37,992
|
Operating Margin
|
28.06%
|
30.54%
|
28.13%
|
27.48%
|
24.55%
|
23.08%
|
23.59%
|
24.26%
|
Earnings before Tax (EBT)
1 |
22,089
|
23,058
|
23,781
|
24,563
|
25,008
|
28,805
|
29,697
|
34,234
|
Net income
1 |
14,822
|
15,944
|
16,581
|
17,163
|
16,767
|
17,933
|
18,793
|
21,241
|
Net margin
|
17.11%
|
17.57%
|
16.87%
|
16.71%
|
14.07%
|
12.06%
|
12.6%
|
13.56%
|
EPS
2 |
8.720
|
9.390
|
9.780
|
10.13
|
9.480
|
9.397
|
9.894
|
10.62
|
Free Cash Flow
1 |
14,387
|
18,944
|
19,918
|
20,185
|
20,776
|
19,948
|
24,132
|
26,008
|
FCF margin
|
16.61%
|
20.88%
|
20.26%
|
19.65%
|
17.43%
|
13.41%
|
16.17%
|
16.61%
|
FCF Conversion (EBITDA)
|
42.67%
|
50.37%
|
50.68%
|
50.6%
|
46.02%
|
36.29%
|
43.34%
|
44.25%
|
FCF Conversion (Net income)
|
97.07%
|
118.82%
|
120.13%
|
117.61%
|
123.91%
|
111.24%
|
128.41%
|
122.44%
|
Dividend per Share
2 |
7.950
|
8.450
|
8.250
|
8.500
|
6.700
|
6.748
|
7.104
|
7.742
|
Announcement Date
|
13/05/19
|
11/05/20
|
18/05/21
|
16/05/22
|
14/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
44,389
|
46,357
|
47,844
|
50,458
|
24,779
|
49,856
|
26,745
|
52,880
|
26,056
|
53,713
|
65,457
|
72,798
|
73,731
|
EBITDA
|
-
|
19,444
|
19,433
|
-
|
-
|
20,076
|
-
|
-
|
-
|
20,200
|
-
|
27,286
|
27,842
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
14,058
|
-
|
-
|
-
|
13,268
|
-
|
-
|
18,154
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
28.2%
|
-
|
-
|
-
|
24.7%
|
-
|
-
|
24.62%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
12,410
|
-
|
-
|
-
|
11,076
|
-
|
14,102
|
14,910
|
Net income
|
-
|
-
|
9,271
|
-
|
-
|
8,545
|
-
|
-
|
-
|
7,740
|
-
|
8,385
|
9,161
|
Net margin
|
-
|
-
|
19.38%
|
-
|
-
|
17.14%
|
-
|
-
|
-
|
14.41%
|
-
|
11.52%
|
12.42%
|
EPS
|
4.610
|
4.780
|
5.330
|
4.450
|
-
|
5.040
|
-
|
5.090
|
-
|
4.570
|
4.910
|
4.340
|
4.610
|
Dividend per Share
|
-
|
-
|
4.150
|
-
|
-
|
4.200
|
-
|
-
|
-
|
3.400
|
-
|
-
|
-
|
Announcement Date
|
11/11/19
|
11/05/20
|
16/11/20
|
18/05/21
|
23/07/21
|
15/11/21
|
01/02/22
|
16/05/22
|
21/07/22
|
14/11/22
|
14/05/23
|
10/11/23
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
23,178
|
34,638
|
27,717
|
27,752
|
48,283
|
46,710
|
44,106
|
39,264
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.6875
x
|
0.921
x
|
0.7053
x
|
0.6957
x
|
1.07
x
|
0.8497
x
|
0.7921
x
|
0.6681
x
|
Free Cash Flow
1 |
14,387
|
18,944
|
19,918
|
20,185
|
20,776
|
19,948
|
24,132
|
26,008
|
ROE (net income / shareholders' equity)
|
20.8%
|
18.8%
|
19.4%
|
21.6%
|
20.3%
|
20.3%
|
20.8%
|
21.7%
|
ROA (Net income/ Total Assets)
|
10.4%
|
9.27%
|
9.16%
|
9.81%
|
8.25%
|
7.95%
|
7.95%
|
8.5%
|
Assets
1 |
1,42,504
|
1,71,940
|
1,81,101
|
1,74,974
|
2,03,140
|
2,25,569
|
2,36,392
|
2,49,898
|
Book Value Per Share
2 |
45.90
|
54.00
|
46.80
|
46.90
|
44.40
|
48.70
|
51.70
|
54.90
|
Cash Flow per Share
2 |
16.20
|
19.00
|
19.20
|
19.50
|
22.50
|
23.30
|
23.10
|
24.70
|
Capex
1 |
13,653
|
13,890
|
13,443
|
13,843
|
20,175
|
20,569
|
21,309
|
22,533
|
Capex / Sales
|
15.76%
|
15.31%
|
13.68%
|
13.47%
|
16.93%
|
13.83%
|
14.28%
|
14.39%
|
Announcement Date
|
13/05/19
|
11/05/20
|
18/05/21
|
16/05/22
|
14/05/23
|
-
|
-
|
-
|
Last Close Price
91.35
ZAR Average target price
113.7
ZAR Spread / Average Target +24.47% Consensus |