End-of-day quote
Johannesburg S.E.
18:00:00 2024-04-28 EDT
|
5-day change
|
1st Jan Change
|
170
ZAR
|
+0.61%
|
|
+7.57%
|
+8.41%
|
Fiscal Period: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
50,744
|
28,759
|
50,982
|
55,819
|
37,090
|
43,723
|
-
|
-
|
Enterprise Value (EV)
1 |
47,469
|
25,060
|
51,973
|
51,207
|
37,090
|
50,512
|
50,487
|
48,630
|
P/E ratio
|
17.4
x
|
10.8
x
|
19.7
x
|
17
x
|
12.2
x
|
13.3
x
|
11.9
x
|
10.9
x
|
Yield
|
3.75%
|
2.81%
|
3.4%
|
3.74%
|
-
|
4.73%
|
5.32%
|
5.93%
|
Capitalization / Revenue
|
2.43
x
|
1.25
x
|
2.35
x
|
2.09
x
|
1.15
x
|
1.18
x
|
1.11
x
|
1.03
x
|
EV / Revenue
|
2.27
x
|
1.09
x
|
2.4
x
|
1.92
x
|
1.15
x
|
1.36
x
|
1.28
x
|
1.15
x
|
EV / EBITDA
|
11
x
|
4.47
x
|
9.34
x
|
7.45
x
|
5.12
x
|
6.15
x
|
5.71
x
|
5.2
x
|
EV / FCF
|
18.6
x
|
4.87
x
|
11.6
x
|
12.1
x
|
-
|
11.7
x
|
12.8
x
|
10.8
x
|
FCF Yield
|
5.37%
|
20.5%
|
8.6%
|
8.25%
|
-
|
8.58%
|
7.84%
|
9.24%
|
Price to Book
|
5.85
x
|
3.05
x
|
4.73
x
|
4.62
x
|
-
|
2.92
x
|
2.65
x
|
2.39
x
|
Nbr of stocks (in thousands)
|
258,515
|
259,276
|
257,511
|
258,435
|
257,214
|
257,192
|
-
|
-
|
Reference price
2 |
196.3
|
110.9
|
198.0
|
216.0
|
144.2
|
170.0
|
170.0
|
170.0
|
Announcement Date
|
19-05-31
|
20-06-25
|
21-05-27
|
22-06-10
|
23-07-14
|
-
|
-
|
-
|
Fiscal Period: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
20,877
|
23,030
|
21,690
|
26,683
|
32,266
|
37,024
|
39,556
|
42,381
|
EBITDA
1 |
4,300
|
5,609
|
5,562
|
6,878
|
7,244
|
8,212
|
8,842
|
9,359
|
EBIT
1 |
3,938
|
3,966
|
3,864
|
4,946
|
4,920
|
5,420
|
5,957
|
6,497
|
Operating Margin
|
18.86%
|
17.22%
|
17.81%
|
18.54%
|
15.25%
|
14.64%
|
15.06%
|
15.33%
|
Earnings before Tax (EBT)
1 |
4,158
|
3,766
|
3,661
|
4,623
|
4,403
|
4,753
|
5,370
|
5,971
|
Net income
1 |
2,982
|
2,704
|
2,648
|
3,347
|
3,115
|
3,531
|
4,391
|
4,636
|
Net margin
|
14.28%
|
11.74%
|
12.21%
|
12.54%
|
9.65%
|
9.54%
|
11.1%
|
10.94%
|
EPS
2 |
11.26
|
10.25
|
10.06
|
12.70
|
11.83
|
12.74
|
14.24
|
15.61
|
Free Cash Flow
1 |
2,551
|
5,146
|
4,471
|
4,227
|
-
|
4,332
|
3,956
|
4,496
|
FCF margin
|
12.22%
|
22.34%
|
20.61%
|
15.84%
|
-
|
11.7%
|
10%
|
10.61%
|
FCF Conversion (EBITDA)
|
59.33%
|
91.75%
|
80.38%
|
61.46%
|
-
|
52.75%
|
44.75%
|
48.03%
|
FCF Conversion (Net income)
|
85.55%
|
190.31%
|
168.84%
|
126.29%
|
-
|
122.69%
|
90.1%
|
96.96%
|
Dividend per Share
2 |
7.362
|
3.114
|
6.728
|
8.077
|
-
|
8.043
|
9.042
|
10.08
|
Announcement Date
|
19-05-31
|
20-06-25
|
21-05-27
|
22-06-10
|
23-07-14
|
-
|
-
|
-
|
Fiscal Period: April |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2023 S1
|
---|
Net sales
|
10,661
|
12,234
|
8,620
|
13,070
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
-
|
-
|
-
|
1,287
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
4.360
|
5.885
|
2.862
|
-
|
4.901
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-11-27
|
20-06-25
|
20-11-27
|
21-05-27
|
22-11-24
|
Fiscal Period: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
991
|
-
|
-
|
6,789
|
6,764
|
4,908
|
Net Cash position
1 |
3,275
|
3,699
|
-
|
4,612
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
0.1782
x
|
-
|
-
|
0.8267
x
|
0.765
x
|
0.5244
x
|
Free Cash Flow
1 |
2,551
|
5,146
|
4,471
|
4,227
|
-
|
4,332
|
3,956
|
4,496
|
ROE (net income / shareholders' equity)
|
37.5%
|
29.9%
|
27.3%
|
28.9%
|
-
|
23.6%
|
24.1%
|
24.1%
|
ROA (Net income/ Total Assets)
|
28.5%
|
19%
|
14.9%
|
15.5%
|
-
|
11%
|
11.8%
|
11.6%
|
Assets
1 |
10,477
|
14,250
|
17,725
|
21,546
|
-
|
31,958
|
37,070
|
39,887
|
Book Value Per Share
2 |
33.50
|
36.30
|
41.90
|
46.80
|
-
|
58.20
|
64.20
|
71.10
|
Cash Flow per Share
2 |
11.00
|
21.80
|
18.40
|
18.60
|
-
|
29.90
|
17.40
|
18.90
|
Capex
1 |
306
|
515
|
296
|
580
|
-
|
1,078
|
962
|
1,049
|
Capex / Sales
|
1.47%
|
2.24%
|
1.36%
|
2.17%
|
-
|
2.91%
|
2.43%
|
2.47%
|
Announcement Date
|
19-05-31
|
20-06-25
|
21-05-27
|
22-06-10
|
23-07-14
|
-
|
-
|
-
|
Average target price
192.2
ZAR Spread / Average Target +13.04% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.41% | 2.31B | | +11.26% | 151B | | +20.35% | 80.65B | | -5.30% | 44.8B | | -15.88% | 44.23B | | +1.52% | 26.43B | | +11.38% | 13.71B | | -6.01% | 11.76B | | +11.33% | 9.19B | | +1.63% | 7.97B |
Other Apparel & Accessories Retailers
|