Stock SDO STADIO HOLDINGS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Stadio Holdings Limited

Equities

SDO

ZAE000248662

Miscellaneous Educational Service Providers

End-of-day quote Johannesburg S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
4.67 ZAR -0.64% Intraday chart for Stadio Holdings Limited -1.68% -10.54%
Mar. 18 Transcript : Stadio Holdings Limited, 2023 Earnings Call, Mar 18, 2024
Mar. 18 Stadio Holdings Limited Declares Gross Final Dividend for the Year Ended 31 December 2023, Payable on 22 April 2024 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,854 1,636 1,640 3,181 4,176 4,440
Enterprise Value (EV) 1 2,597 1,761 1,736 3,315 4,198 4,425
P/E ratio 45.3 x 23.8 x -13.4 x 25.9 x 25.7 x 21.7 x
Yield - - - 1.25% 1.81% 1.92%
Capitalization / Revenue 4.47 x 1.99 x 1.75 x 2.9 x 3.44 x 3.14 x
EV / Revenue 4.06 x 2.14 x 1.86 x 3.02 x 3.46 x 3.13 x
EV / EBITDA 20.5 x 10.3 x 7.57 x 12.2 x 13.3 x 12.8 x
EV / FCF -293 x -71.6 x 11.8 x -43.9 x 25.5 x 18 x
FCF Yield -0.34% -1.4% 8.5% -2.28% 3.93% 5.55%
Price to Book 1.73 x 1.04 x 1.1 x 1.93 x 2.36 x 2.46 x
Nbr of stocks (in thousands) 817,714 818,095 840,997 848,193 850,527 850,545
Reference price 2 3.490 2.000 1.950 3.750 4.910 5.220
Announcement Date 3/1/19 3/4/20 3/15/21 3/14/22 3/15/23 2/29/24
1ZAR in Million2ZAR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 639 821.3 934.9 1,098 1,214 1,414
EBITDA 1 126.4 171.7 229.5 270.6 315.3 346.9
EBIT 1 95.17 134.2 188.2 234.5 277.9 307.9
Operating Margin 14.89% 16.33% 20.13% 21.36% 22.89% 21.78%
Earnings before Tax (EBT) 1 113.4 127.5 -78.63 200.7 269.7 324
Net income 1 63.27 69.84 -119.8 126 165.6 208.2
Net margin 9.9% 8.5% -12.81% 11.48% 13.65% 14.73%
EPS 2 0.0770 0.0840 -0.1453 0.1450 0.1910 0.2410
Free Cash Flow 1 -8.874 -24.59 147.5 -75.44 164.9 245.4
FCF margin -1.39% -2.99% 15.78% -6.87% 13.59% 17.36%
FCF Conversion (EBITDA) - - 64.29% - 52.31% 70.76%
FCF Conversion (Net income) - - - - 99.58% 117.86%
Dividend per Share - - - 0.0470 0.0890 0.1000
Announcement Date 3/1/19 3/4/20 3/15/21 3/14/22 3/15/23 2/29/24
1ZAR in Million2ZAR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 125 96.3 134 21.7 -
Net Cash position 1 256 - - - - 15
Leverage (Debt/EBITDA) - 0.7273 x 0.4198 x 0.4949 x 0.0689 x -
Free Cash Flow 1 -8.87 -24.6 148 -75.4 165 245
ROE (net income / shareholders' equity) 4.97% 5.1% -9.02% 8.49% 10.3% 12.6%
ROA (Net income/ Total Assets) 3.3% 4.22% 5.62% 6.89% 7.81% 8.37%
Assets 1 1,916 1,654 -2,133 1,828 2,122 2,488
Book Value Per Share 2 2.020 1.920 1.780 1.950 2.080 2.120
Cash Flow per Share 2 0.3200 0.1100 0.1400 0.0800 0.1700 0.1500
Capex 1 33.6 157 78.4 178 85 37.3
Capex / Sales 5.26% 19.17% 8.38% 16.23% 7.01% 2.64%
Announcement Date 3/1/19 3/4/20 3/15/21 3/14/22 3/15/23 2/29/24
1ZAR in Million2ZAR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Miscellaneous Educational Service Providers

1st Jan change Capi.
STADIO HOLDINGS LIMITED Stock Stadio Holdings Limited
-10.54% 210M
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC. Stock New Oriental Education & Technology Group Inc.
+13.62% 13.78B
TAL EDUCATION GROUP Stock TAL Education Group
+6.18% 8.56B
GRAND CANYON EDUCATION, INC. Stock Grand Canyon Education, Inc.
-0.05% 3.9B
STRATEGIC EDUCATION, INC. Stock Strategic Education, Inc.
+31.06% 2.95B
STRIDE, INC. Stock Stride, Inc.
+12.99% 2.85B
LAUREATE EDUCATION, INC. Stock Laureate Education, Inc.
+7.95% 2.33B
ADTALEM GLOBAL EDUCATION INC. Stock Adtalem Global Education Inc.
-15.73% 1.95B
GAOTU TECHEDU INC. Stock Gaotu Techedu Inc.
+85.08% 1.73B
BENESSE HOLDINGS, INC. Stock Benesse Holdings, Inc.
-0.63% 1.59B
Miscellaneous Educational Service Providers
  1. Stock Market
  2. Equities
  3. SDO Stock
  4. Financials Stadio Holdings Limited