End-of-day quote
Johannesburg S.E.
18:00:00 2024-04-25 EDT
|
5-day change
|
1st Jan Change
|
25.61
ZAR
|
-0.54%
|
|
-1.99%
|
-14.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,552
|
2,250
|
5,129
|
4,244
|
4,370
|
3,776
|
-
|
-
|
Enterprise Value (EV)
1 |
4,827
|
3,658
|
6,884
|
4,244
|
4,370
|
6,693
|
6,233
|
5,870
|
P/E ratio
|
-3.1
x
|
7.36
x
|
10.2
x
|
-
|
6.15
x
|
4.97
x
|
4.48
x
|
4.11
x
|
Yield
|
4.03%
|
-
|
1.43%
|
-
|
-
|
5.27%
|
6.7%
|
7.65%
|
Capitalization / Revenue
|
0.23
x
|
0.2
x
|
0.44
x
|
0.34
x
|
0.34
x
|
0.28
x
|
0.27
x
|
0.25
x
|
EV / Revenue
|
0.44
x
|
0.33
x
|
0.6
x
|
0.34
x
|
0.34
x
|
0.5
x
|
0.44
x
|
0.39
x
|
EV / EBITDA
|
3.51
x
|
3.13
x
|
4.76
x
|
2.54
x
|
2.51
x
|
3.26
x
|
2.77
x
|
2.57
x
|
EV / FCF
|
14.3
x
|
2.84
x
|
45.8
x
|
-
|
-
|
-20.5
x
|
8.77
x
|
5.97
x
|
FCF Yield
|
7.01%
|
35.2%
|
2.18%
|
-
|
-
|
-4.88%
|
11.4%
|
16.7%
|
Price to Book
|
0.74
x
|
0.62
x
|
1.35
x
|
-
|
-
|
0.63
x
|
0.57
x
|
0.51
x
|
Nbr of stocks (in thousands)
|
171,305
|
162,452
|
146,403
|
145,403
|
146,733
|
147,431
|
-
|
-
|
Reference price
2 |
14.90
|
13.85
|
35.03
|
29.19
|
29.78
|
25.61
|
25.61
|
25.61
|
Announcement Date
|
20-03-04
|
21-03-05
|
22-03-07
|
23-03-06
|
24-03-07
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,076
|
11,097
|
11,549
|
12,373
|
12,823
|
13,263
|
14,117
|
14,942
|
EBITDA
1 |
1,374
|
1,170
|
1,446
|
1,673
|
1,744
|
2,054
|
2,249
|
2,282
|
EBIT
1 |
724
|
631
|
947.5
|
1,164
|
1,117
|
1,338
|
1,460
|
1,560
|
Operating Margin
|
6.54%
|
5.69%
|
8.2%
|
9.41%
|
8.71%
|
10.09%
|
10.34%
|
10.44%
|
Earnings before Tax (EBT)
1 |
-805.9
|
441.8
|
799.6
|
-
|
851.3
|
1,080
|
1,214
|
1,391
|
Net income
1 |
-822.3
|
319.4
|
519.9
|
-
|
715.1
|
760.2
|
840.6
|
921.6
|
Net margin
|
-7.42%
|
2.88%
|
4.5%
|
-
|
5.58%
|
5.73%
|
5.95%
|
6.17%
|
EPS
2 |
-4.808
|
1.882
|
3.437
|
-
|
4.846
|
5.158
|
5.715
|
6.237
|
Free Cash Flow
1 |
338.6
|
1,287
|
150.2
|
-
|
-
|
-326.6
|
710.5
|
982.5
|
FCF margin
|
3.06%
|
11.6%
|
1.3%
|
-
|
-
|
-2.46%
|
5.03%
|
6.58%
|
FCF Conversion (EBITDA)
|
24.64%
|
110.02%
|
10.38%
|
-
|
-
|
-
|
31.6%
|
43.06%
|
FCF Conversion (Net income)
|
-
|
403.01%
|
28.89%
|
-
|
-
|
-
|
84.52%
|
106.61%
|
Dividend per Share
2 |
0.6000
|
-
|
0.5000
|
-
|
-
|
1.350
|
1.715
|
1.960
|
Announcement Date
|
20-03-04
|
21-03-05
|
22-03-07
|
23-03-06
|
24-03-07
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,275
|
1,408
|
1,756
|
-
|
-
|
2,917
|
2,457
|
2,094
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.655
x
|
1.203
x
|
1.214
x
|
-
|
-
|
1.42
x
|
1.093
x
|
0.9178
x
|
Free Cash Flow
1 |
339
|
1,287
|
150
|
-
|
-
|
-327
|
711
|
983
|
ROE (net income / shareholders' equity)
|
8.29%
|
9.54%
|
13.8%
|
17.3%
|
-
|
12.8%
|
13.3%
|
12.9%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
20.10
|
22.30
|
26.00
|
-
|
-
|
40.40
|
45.30
|
50.40
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
592
|
518
|
713
|
-
|
-
|
1,700
|
875
|
700
|
Capex / Sales
|
5.35%
|
4.67%
|
6.18%
|
-
|
-
|
12.82%
|
6.2%
|
4.68%
|
Announcement Date
|
20-03-04
|
21-03-05
|
22-03-07
|
23-03-06
|
24-03-07
|
-
|
-
|
-
|
Last Close Price
25.61
ZAR Average target price
35.35
ZAR Spread / Average Target +38.03% Consensus |
1st Jan change
|
Capi.
|
---|
| -14.00% | 201M | | +6.10% | 15.4B | | +13.80% | 12.14B | | -6.42% | 11.75B | | +11.37% | 11.06B | | +1.48% | 10.71B | | +11.68% | 8.43B | | -10.81% | 8.28B | | -2.74% | 7.86B | | +10.64% | 5.84B |
Other Paper Packaging
|