ZEDA LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.8 ZAR | 0.00% |
|
+0.08% | -7.45% |
| 05-30 | Zeda Limited Declares Interim Dividend for the Six Months Ended 31 March 2024, Payable on 15 July 2024 | CI |
| 05-30 | Zeda Limited Reports Earnings Results for the Half Year Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: September | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 2,200 | 2,211 | - | - |
| Enterprise Value (EV) 1 | 2,200 | 7,305 | 7,497 | 7,691 |
| P/E ratio | 3 x | 3.67 x | 3.33 x | 2.98 x |
| Yield | - | 8.2% | 9.19% | 9.18% |
| Capitalization / Revenue | - | 0.21 x | 0.19 x | 0.18 x |
| EV / Revenue | - | 0.7 x | 0.65 x | 0.62 x |
| EV / EBITDA | - | 2.01 x | 1.93 x | 1.83 x |
| EV / FCF | - | -20.3 x | -39.5 x | -68.7 x |
| FCF Yield | - | -4.91% | -2.53% | -1.46% |
| Price to Book | - | - | - | - |
| Nbr of stocks (in thousands) | 189,642 | 187,368 | - | - |
| Reference price 2 | 11.60 | 11.80 | 11.80 | 11.80 |
| Announcement Date | 23-11-27 | - | - | - |
1ZAR in Million2ZAR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: September | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | - | 10,490 | 11,535 | 12,403 |
| EBITDA 1 | - | - | 3,628 | 3,886 | 4,207 |
| EBIT 1 | - | - | 1,549 | 1,648 | 1,805 |
| Operating Margin | - | - | 14.77% | 14.29% | 14.56% |
| Earnings before Tax (EBT) 1 | - | - | 849.6 | 932 | 1,042 |
| Net income 1 | 561.4 | 731.9 | 609.8 | 670.9 | 750.1 |
| Net margin | - | - | 5.81% | 5.82% | 6.05% |
| EPS 2 | 2.960 | 3.872 | 3.215 | 3.540 | 3.965 |
| Free Cash Flow 1 | - | - | -359 | -190 | -112 |
| FCF margin | - | - | -3.42% | -1.65% | -0.9% |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.9675 | 1.085 | 1.083 |
| Announcement Date | 22-11-28 | 23-11-27 | - | - | - |
1ZAR in Million2ZAR
Estimates
Balance Sheet Analysis
| Fiscal Period: September | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | 5,094 | 5,286 | 5,480 |
| Net Cash position 1 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 1.404 x | 1.36 x | 1.303 x |
| Free Cash Flow 1 | - | - | -359 | -190 | -112 |
| ROE (net income / shareholders' equity) | - | - | 22.2% | 20.9% | 20.2% |
| ROA (Net income/ Total Assets) | - | - | 7.8% | 7.75% | 8% |
| Assets 1 | - | - | 7,819 | 8,657 | 9,376 |
| Book Value Per Share | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | - | 2,382 | 2,599 | 2,841 |
| Capex / Sales | - | - | 22.71% | 22.53% | 22.91% |
| Announcement Date | 22-11-28 | 23-11-27 | - | - | - |
1ZAR in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
11.8
ZAR
Average target price
15.1
ZAR
Spread / Average Target
+27.97%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -7.45% | 123M | |
| -34.18% | 8.11B | |
| -36.60% | 4.01B | |
| -30.63% | 3.16B | |
| +6.58% | 1.61B | |
| -12.30% | 1.28B | |
| -60.83% | 1.24B | |
| +8.65% | 795M | |
| -0.30% | 777M | |
| +22.01% | 443M |
- Stock Market
- Equities
- ZZD Stock
- Financials Zeda Limited
