Financials Datatec Limited

Equities

DTC

ZAE000017745

IT Services & Consulting

End-of-day quote Johannesburg S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
34.55 ZAR +2.80% Intraday chart for Datatec Limited -1.29% -14.69%

Valuation

Fiscal Period: February 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 506.2 391.6 342.1 516.9 411.4 416.6 - -
Enterprise Value (EV) 1 506.2 391.6 342.1 516.9 518 621.8 591.9 567.6
P/E ratio 40.7 x 29.2 x - - 5.03 x 10.6 x 7.22 x 5.59 x
Yield - - 4.16% 16.4% 40.5% 3.87% 4.74% 6.05%
Capitalization / Revenue 0.12 x 0.09 x 0.08 x 0.11 x 0.08 x 0.07 x 0.07 x 0.07 x
EV / Revenue 0.12 x 0.09 x 0.08 x 0.11 x 0.1 x 0.11 x 0.1 x 0.09 x
EV / EBITDA 5.83 x - - - 2.87 x 3.15 x 2.67 x 2.27 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book - - - - - - - -
Nbr of stocks (in thousands) 226,086 200,450 200,450 216,958 221,590 227,000 - -
Reference price 2 2.239 1.954 1.707 2.383 1.857 1.835 1.835 1.835
Announcement Date 5/16/19 5/27/20 5/25/21 5/24/22 5/23/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: February 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 4,332 4,305 4,110 4,637 5,143 5,568 5,833 6,111
EBITDA 1 86.76 - - - 180.2 197.3 222 249.8
EBIT 1 48.42 86.24 - - 107.8 137 162 187.9
Operating Margin 1.12% 2% - - 2.1% 2.46% 2.78% 3.07%
Earnings before Tax (EBT) 1 24.22 58.49 - - 20 72.19 101 127.7
Net income 1 13.13 14.24 - - 80.33 38.88 57.19 73.76
Net margin 0.3% 0.33% - - 1.56% 0.7% 0.98% 1.21%
EPS 2 0.0550 0.0670 - - 0.3690 0.1730 0.2540 0.3280
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - 0.0710 0.3918 0.7521 0.0710 0.0870 0.1110
Announcement Date 5/16/19 5/27/20 5/25/21 5/24/22 5/23/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: February 2021 S1 2021 S2 2022 S1 2022 S2
Net sales 1 - 2,053 2,257 2,380
EBITDA - - - -
EBIT - - - -
Operating Margin - - - -
Earnings before Tax (EBT) - - - -
Net income 3.147 - - -
Net margin - - - -
EPS 0.0160 - 0.0630 -
Dividend per Share - - - -
Announcement Date 10/22/20 5/25/21 10/28/21 5/24/22
1USD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: February 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - 107 205 175 151
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - - - - 0.5915 x 1.04 x 0.7896 x 0.6047 x
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) - - - - - - - -
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share - - - - - - - -
Cash Flow per Share - - - - - - - -
Capex 1 23.8 - - 24.8 36.7 35.2 36.6 37.9
Capex / Sales 0.55% - - 0.54% 0.71% 0.63% 0.63% 0.62%
Announcement Date 5/16/19 5/27/20 5/25/21 5/24/22 5/23/23 - - -
1USD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. DTC Stock
  4. Financials Datatec Limited