End-of-day quote
Johannesburg S.E.
18:00:00 2024-04-25 EDT
|
5-day change
|
1st Jan Change
|
425.6
ZAR
|
+0.86%
|
|
+2.44%
|
-0.24%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
102,262
|
94,599
|
103,487
|
102,497
|
138,025
|
142,755
|
-
|
-
|
Enterprise Value (EV)
1 |
106,987
|
106,421
|
109,483
|
110,291
|
147,615
|
150,149
|
148,122
|
144,768
|
P/E ratio
|
25
x
|
78
x
|
33.5
x
|
21.3
x
|
20.1
x
|
18.1
x
|
16.2
x
|
14.7
x
|
Yield
|
2.08%
|
1.16%
|
1.29%
|
2.28%
|
2.27%
|
2.52%
|
2.83%
|
3.12%
|
Capitalization / Revenue
|
0.79
x
|
0.78
x
|
0.9
x
|
0.7
x
|
0.7
x
|
0.62
x
|
0.58
x
|
0.55
x
|
EV / Revenue
|
0.83
x
|
0.88
x
|
0.95
x
|
0.75
x
|
0.75
x
|
0.65
x
|
0.6
x
|
0.55
x
|
EV / EBITDA
|
13.5
x
|
16.5
x
|
15.6
x
|
12.2
x
|
11.1
x
|
10.1
x
|
9.13
x
|
8.21
x
|
EV / FCF
|
29.5
x
|
88.4
x
|
27.4
x
|
21.9
x
|
16.5
x
|
36.8
x
|
24
x
|
20.2
x
|
FCF Yield
|
3.39%
|
1.13%
|
3.65%
|
4.56%
|
6.05%
|
2.72%
|
4.17%
|
4.95%
|
Price to Book
|
3.61
x
|
3.44
x
|
3.7
x
|
3.34
x
|
3.47
x
|
3.32
x
|
2.99
x
|
2.7
x
|
Nbr of stocks (in thousands)
|
333,113
|
333,684
|
334,250
|
334,072
|
333,966
|
335,404
|
-
|
-
|
Reference price
2 |
307.0
|
283.5
|
309.6
|
306.8
|
413.3
|
425.6
|
425.6
|
425.6
|
Announcement Date
|
19-08-28
|
20-08-26
|
21-09-30
|
22-08-24
|
23-08-29
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
129,300
|
121,117
|
114,803
|
147,138
|
196,341
|
229,407
|
245,288
|
261,788
|
EBITDA
1 |
7,899
|
6,468
|
7,037
|
9,052
|
13,248
|
14,879
|
16,225
|
17,629
|
EBIT
1 |
6,568
|
3,136
|
4,917
|
7,591
|
10,509
|
11,946
|
13,113
|
14,351
|
Operating Margin
|
5.08%
|
2.59%
|
4.28%
|
5.16%
|
5.35%
|
5.21%
|
5.35%
|
5.48%
|
Earnings before Tax (EBT)
1 |
6,342
|
2,432
|
4,253
|
6,499
|
9,345
|
10,806
|
12,053
|
13,337
|
Net income
1 |
4,104
|
1,217
|
3,089
|
4,825
|
6,886
|
7,883
|
8,800
|
9,745
|
Net margin
|
3.17%
|
1%
|
2.69%
|
3.28%
|
3.51%
|
3.44%
|
3.59%
|
3.72%
|
EPS
2 |
12.29
|
3.635
|
9.232
|
14.40
|
20.56
|
23.56
|
26.24
|
28.91
|
Free Cash Flow
1 |
3,623
|
1,204
|
3,992
|
5,027
|
8,927
|
4,085
|
6,179
|
7,166
|
FCF margin
|
2.8%
|
0.99%
|
3.48%
|
3.42%
|
4.55%
|
1.78%
|
2.52%
|
2.74%
|
FCF Conversion (EBITDA)
|
45.87%
|
18.61%
|
56.72%
|
55.53%
|
67.39%
|
27.46%
|
38.08%
|
40.65%
|
FCF Conversion (Net income)
|
88.28%
|
98.93%
|
129.23%
|
104.18%
|
129.64%
|
51.82%
|
70.22%
|
73.53%
|
Dividend per Share
2 |
6.400
|
3.300
|
4.000
|
7.000
|
9.400
|
10.73
|
12.06
|
13.27
|
Announcement Date
|
19-08-28
|
20-08-26
|
21-09-30
|
22-08-24
|
23-08-29
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,725
|
11,822
|
5,995
|
7,795
|
9,590
|
7,394
|
5,367
|
2,013
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.5982
x
|
1.828
x
|
0.8519
x
|
0.8611
x
|
0.7239
x
|
0.4969
x
|
0.3308
x
|
0.1142
x
|
Free Cash Flow
1 |
3,623
|
1,204
|
3,992
|
5,027
|
8,927
|
4,085
|
6,179
|
7,166
|
ROE (net income / shareholders' equity)
|
14.9%
|
8.82%
|
10.5%
|
16.4%
|
19.5%
|
19.4%
|
19.4%
|
19.5%
|
ROA (Net income/ Total Assets)
|
6.47%
|
3.63%
|
4.14%
|
-
|
7.4%
|
5.33%
|
5.63%
|
5.8%
|
Assets
1 |
63,432
|
33,547
|
74,610
|
-
|
93,104
|
147,812
|
156,207
|
168,018
|
Book Value Per Share
2 |
85.00
|
82.50
|
83.70
|
92.00
|
119.0
|
128.0
|
142.0
|
158.0
|
Cash Flow per Share
2 |
19.70
|
11.70
|
17.40
|
23.80
|
39.40
|
30.80
|
35.80
|
40.20
|
Capex
1 |
2,958
|
2,725
|
1,831
|
2,930
|
4,285
|
4,478
|
4,650
|
4,921
|
Capex / Sales
|
2.29%
|
2.25%
|
1.6%
|
1.99%
|
2.18%
|
1.95%
|
1.9%
|
1.88%
|
Announcement Date
|
19-08-28
|
20-08-26
|
21-09-30
|
22-08-24
|
23-08-29
|
-
|
-
|
-
|
Last Close Price
425.6
ZAR Average target price
488
ZAR Spread / Average Target +14.66% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.24% | 7.58B | | +11.46% | 2.77B | | 0.00% | 2.23B | | +55.77% | 1.84B | | +14.03% | 1.34B | | +72.08% | 1.13B | | -1.52% | 967M | | +5.92% | 851M | | -12.14% | 560M | | -1.36% | 523M |
Food Wholesale
|